{ "ticker": { "uuid": "6134cae7-5f4c-4079-a185-7ec16523dbec", "symbol": "VFC", "name": "VF Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Apparel Manufacturing", "page_url": "https://sharemaestro.com/factors/ticker/6134cae7-5f4c-4079-a185-7ec16523dbec/", "api_url": "https://sharemaestro.com/factors/api/tickers/6134cae7-5f4c-4079-a185-7ec16523dbec/" }, "ticker_metadata": { "id": 4218, "uuid": "6134cae7-5f4c-4079-a185-7ec16523dbec", "symbol": "VFC", "name": "VF Corporation", "asset_type": "equity", "market_cap": 6820710000, "stock_exchange_id": 3, "industry": "Apparel Manufacturing", "sector": "Consumer Cyclical", "description": "VF Corporation is an American worldwide apparel and footwear company founded in 1899 and headquartered in Denver, Colorado. The company's more than 30 brands are organized into three categories: Outdoor, Active and Work.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "6134cae7-5f4c-4079-a185-7ec16523dbec", "symbol": "VFC", "name": "VF Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Apparel Manufacturing", "page_url": "https://sharemaestro.com/factors/ticker/6134cae7-5f4c-4079-a185-7ec16523dbec/", "api_url": "https://sharemaestro.com/factors/api/tickers/6134cae7-5f4c-4079-a185-7ec16523dbec/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.63, "value": 0.31, "quality": 0.76, "momentum": 0.81, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 16.59, "market_cap": 6492844890, "pe_ratio": 25.4701, "earnings_yield": 0.0393, "ebitda_to_ev": 0.0863, "shareholder_yield": 0.0217, "roe": 0.1378, "piotroski_f_score": 7, "momentum_12_1": 0.5279, "volatility_252d": 0.4753 }, "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": "2026-03-31", "financials_age_days": 68, "has_full_data": true, "completeness_score": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:02.610650+00:00", "batch_id": "" }, "size": { "price_close": 16.59, "market_cap": 6492844890, "market_cap_usd": 6492844890, "enterprise_value": 9532379890, "shares_outstanding": 391371000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 25.4701, "pb_ratio": 3.5099, "ptbv_ratio": null, "ps_ratio": 0.676, "pcf_ratio": 9.8575, "pfcf_ratio": 8.0424, "ev_ebitda": 11.5923, "ev_ebit": 18.261, "ev_sales": 0.9924, "ev_fcf": 11.8073, "earnings_yield": 0.0393, "fcf_yield": 0.0847, "price_to_sales": 0.676, "price_to_book": 3.5099, "price_to_cashflow": 9.8575, "ebitda_to_ev": 0.0863, "sales_yield": 1.0076 }, "yield": { "dividend_yield": 0.0217, "buyback_yield": 0, "shareholder_yield": 0.0217, "debt_paydown_yield": null, "total_yield": 0.0217 }, "quality": { "gross_margin": 0.545, "operating_margin": 0.0543, "net_margin": 0.0265, "ebitda_margin": 0.0856, "fcf_margin": 0.0841, "roe": 0.1378, "roa": 0.0274, "roic": 0.0798, "roc_greenblatt": null, "asset_turnover": 1.0339, "cash_conversion": 3.167, "accruals_ratio": -0.0435, "sbc_to_revenue": 0.0079, "piotroski_f_score": 7, "altman_z_score": 1.8391, "earnings_stability_5y": 24.2916, "revenue_stability_5y": 0.0926, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5635, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 4.022, "net_debt_to_ebitda": 3.6964, "debt_to_assets": 0.4159, "interest_coverage": 3.1301, "current_ratio": 1.8382, "quick_ratio": 1.2096, "net_debt": 3039535000, "local_beta": 0.0025, "volatility_252d": 0.4753, "volatility_60d": 1.1195, "max_drawdown_12m": -0.2442, "risk_adjusted_momentum": 1.1106 }, "growth": { "revenue_growth_1y": 0.0106, "revenue_growth_3y_cagr": -0.0468, "revenue_growth_5y_cagr": 0.0078, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.2906, "eps_growth_5y_cagr": -0.0897, "fcf_growth_1y": 0.4037, "book_value_growth_1y": 0.2334, "revenue_growth": 0.0106, "earnings_growth": null }, "momentum": { "price_return_1m": -0.1259, "price_return_3m": -0.0371, "price_return_6m": -0.1204, "price_return_9m": 0.1238, "price_return_12m": 0.3355, "price_return_12m_ex1m": 0.5279, "momentum_6m": -0.1204, "momentum_12m": 0.3355, "momentum_12_1": 0.5279, "distance_from_52w_high": -0.2144, "distance_from_52w_low": 0.4544, "relative_strength": 0.2355 }, "raw_ttm": { "revenue_ttm": 9605207000, "gross_profit_ttm": 5235224000, "ebit_ttm": 522007000, "ebitda_ttm": 822303000, "net_income_ttm": 254920000, "eps_diluted_ttm": 0.6514, "operating_cash_flow_ttm": 658673000, "capital_expenditure_ttm": 148658000, "fcf_ttm": 807331000, "dividends_paid_ttm": 140848000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 166771000, "cash_and_equivalents": 823943000, "total_current_assets": 4009514000, "total_current_liabilities": 2181172000, "net_ppe": null, "total_assets": 9290177000, "total_debt": 3863478000, "total_equity": 1849878000, "net_working_capital": 1348007000, "book_value_per_share": 4.7267, "retained_earnings": -928834000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -205369000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 63, "rank_pb": 69, "rank_ptbv": 50, "rank_ps": 19, "rank_pcf": 43, "rank_ev_ebitda": 48, "rank_ev_ebit": 65, "rank_earnings_yield": 63, "rank_fcf_yield": 48, "rank_dividend_yield": 33, "rank_shareholder_yield": 34, "rank_total_yield": 34, "rank_roe": 30, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 40, "rank_fcf_margin": 73, "rank_piotroski": 21, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 87, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 31 }, "composites": { "value_composite": 69, "quality_composite": 24, "momentum_composite": 19, "growth_composite": 93, "yield_composite": 23, "svqf_composite": 82, "vc1_composite": 33, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 37, "quality_value_composite": 0.4854, "os_score": 0.63, "value_percentile": 0.31, "quality_percentile": 0.76, "momentum_percentile": 0.81, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 37, "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": 5185, "ticker_id": 4218, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2026-03-31", "financials_age_days": 68, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:02.610650+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.59, "market_cap": 6492844890, "market_cap_usd": 6492844890, "enterprise_value": 9532379890, "shares_outstanding": 391371000, "fx_rate_to_usd": null, "pe_ratio": 25.47012745, "pb_ratio": 3.50987735, "ptbv_ratio": null, "ps_ratio": 0.67597137, "pcf_ratio": 9.85746325, "pfcf_ratio": 8.04235795, "ev_ebitda": 11.59229614, "ev_ebit": 18.26101928, "ev_sales": 0.99241796, "ev_fcf": 11.80727594, "earnings_yield": 0.03926168, "fcf_yield": 0.08469354, "dividend_yield": 0.0216928, "buyback_yield": 0, "shareholder_yield": 0.0216928, "debt_paydown_yield": null, "total_yield": 0.0216928, "gross_margin": 0.54504021, "operating_margin": 0.05434625, "net_margin": 0.02653977, "ebitda_margin": 0.08561013, "fcf_margin": 0.08405139, "roe": 0.13780368, "roa": 0.02743974, "roic": 0.07976118, "roc_greenblatt": null, "asset_turnover": 1.03391001, "cash_conversion": 3.16699749, "accruals_ratio": -0.04346021, "sbc_to_revenue": 0.00787771, "debt_to_equity": 4.02204848, "net_debt_to_ebitda": 3.69636861, "debt_to_assets": 0.415867, "interest_coverage": 3.13008257, "current_ratio": 1.83823834, "quick_ratio": 1.20955156, "net_debt": 3039535000, "revenue_growth_1y": 0.01057541, "revenue_growth_3y_cagr": -0.04676475, "revenue_growth_5y_cagr": 0.00780835, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.29060281, "eps_growth_5y_cagr": -0.08971656, "fcf_growth_1y": 0.40368041, "book_value_growth_1y": 0.23335307, "piotroski_f_score": 7, "altman_z_score": 1.83912186, "earnings_stability_5y": 24.291647, "revenue_stability_5y": 0.092642, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12592202, "price_return_3m": -0.03706627, "price_return_6m": -0.12040719, "price_return_9m": 0.12380101, "price_return_12m": 0.33547998, "price_return_12m_ex1m": 0.52787281, "distance_from_52w_high": -0.21441424, "distance_from_52w_low": 0.45444663, "relative_strength": 0.2355164, "local_beta": 0.0025, "volatility_252d": 0.475304, "volatility_60d": 1.119475, "max_drawdown_12m": -0.24424661, "revenue_ttm": 9605207000, "gross_profit_ttm": 5235224000, "ebit_ttm": 522007000, "ebitda_ttm": 822303000, "net_income_ttm": 254920000, "eps_diluted_ttm": 0.65135128, "operating_cash_flow_ttm": 658673000, "capital_expenditure_ttm": 148658000, "fcf_ttm": 807331000, "dividends_paid_ttm": 140848000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 166771000, "cash_and_equivalents": 823943000, "total_current_assets": 4009514000, "total_current_liabilities": 2181172000, "net_ppe": null, "total_assets": 9290177000, "total_debt": 3863478000, "total_equity": 1849878000, "net_working_capital": 1348007000, "book_value_per_share": 4.72666089, "retained_earnings": -928834000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -205369000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 63, "rank_pb": 69, "rank_ptbv": 50, "rank_ps": 19, "rank_pcf": 43, "rank_ev_ebitda": 48, "rank_ev_ebit": 65, "rank_earnings_yield": 63, "rank_fcf_yield": 48, "rank_dividend_yield": 33, "rank_shareholder_yield": 34, "rank_total_yield": 34, "rank_roe": 30, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 40, "rank_fcf_margin": 73, "rank_piotroski": 21, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 87, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 31, "value_composite": 69, "quality_composite": 24, "momentum_composite": 19, "growth_composite": 93, "yield_composite": 23, "svqf_composite": 82, "vc1_composite": 33, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 37, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 37, "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": 16.59, "os": 0.63, "value": 0.31, "quality": 0.76, "momentum": 0.81, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 25.4701, "earnings_yield": 0.0393, "shareholder_yield": 0.0217, "roe": 0.1378, "momentum_12_1": 0.5279, "complete_fields": { "id": 5185, "ticker_id": 4218, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2026-03-31", "financials_age_days": 68, "has_full_data": true, "completeness_score": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:55:02.610650+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.59, "market_cap": 6492844890, "market_cap_usd": 6492844890, "enterprise_value": 9532379890, "shares_outstanding": 391371000, "fx_rate_to_usd": null, "pe_ratio": 25.47012745, "pb_ratio": 3.50987735, "ptbv_ratio": null, "ps_ratio": 0.67597137, "pcf_ratio": 9.85746325, "pfcf_ratio": 8.04235795, "ev_ebitda": 11.59229614, "ev_ebit": 18.26101928, "ev_sales": 0.99241796, "ev_fcf": 11.80727594, "earnings_yield": 0.03926168, "fcf_yield": 0.08469354, "dividend_yield": 0.0216928, "buyback_yield": 0, "shareholder_yield": 0.0216928, "debt_paydown_yield": null, "total_yield": 0.0216928, "gross_margin": 0.54504021, "operating_margin": 0.05434625, "net_margin": 0.02653977, "ebitda_margin": 0.08561013, "fcf_margin": 0.08405139, "roe": 0.13780368, "roa": 0.02743974, "roic": 0.07976118, "roc_greenblatt": null, "asset_turnover": 1.03391001, "cash_conversion": 3.16699749, "accruals_ratio": -0.04346021, "sbc_to_revenue": 0.00787771, "debt_to_equity": 4.02204848, "net_debt_to_ebitda": 3.69636861, "debt_to_assets": 0.415867, "interest_coverage": 3.13008257, "current_ratio": 1.83823834, "quick_ratio": 1.20955156, "net_debt": 3039535000, "revenue_growth_1y": 0.01057541, "revenue_growth_3y_cagr": -0.04676475, "revenue_growth_5y_cagr": 0.00780835, "eps_growth_1y": null, "eps_growth_3y_cagr": 0.29060281, "eps_growth_5y_cagr": -0.08971656, "fcf_growth_1y": 0.40368041, "book_value_growth_1y": 0.23335307, "piotroski_f_score": 7, "altman_z_score": 1.83912186, "earnings_stability_5y": 24.291647, "revenue_stability_5y": 0.092642, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.12592202, "price_return_3m": -0.03706627, "price_return_6m": -0.12040719, "price_return_9m": 0.12380101, "price_return_12m": 0.33547998, "price_return_12m_ex1m": 0.52787281, "distance_from_52w_high": -0.21441424, "distance_from_52w_low": 0.45444663, "relative_strength": 0.2355164, "local_beta": 0.0025, "volatility_252d": 0.475304, "volatility_60d": 1.119475, "max_drawdown_12m": -0.24424661, "revenue_ttm": 9605207000, "gross_profit_ttm": 5235224000, "ebit_ttm": 522007000, "ebitda_ttm": 822303000, "net_income_ttm": 254920000, "eps_diluted_ttm": 0.65135128, "operating_cash_flow_ttm": 658673000, "capital_expenditure_ttm": 148658000, "fcf_ttm": 807331000, "dividends_paid_ttm": 140848000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 166771000, "cash_and_equivalents": 823943000, "total_current_assets": 4009514000, "total_current_liabilities": 2181172000, "net_ppe": null, "total_assets": 9290177000, "total_debt": 3863478000, "total_equity": 1849878000, "net_working_capital": 1348007000, "book_value_per_share": 4.72666089, "retained_earnings": -928834000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -205369000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 63, "rank_pb": 69, "rank_ptbv": 50, "rank_ps": 19, "rank_pcf": 43, "rank_ev_ebitda": 48, "rank_ev_ebit": 65, "rank_earnings_yield": 63, "rank_fcf_yield": 48, "rank_dividend_yield": 33, "rank_shareholder_yield": 34, "rank_total_yield": 34, "rank_roe": 30, "rank_roc": 50, "rank_roic": 46, "rank_gross_margin": 40, "rank_fcf_margin": 73, "rank_piotroski": 21, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 87, "rank_revenue_growth_1y": 71, "rank_momentum_12m": 33, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 31, "value_composite": 69, "quality_composite": 24, "momentum_composite": 19, "growth_composite": 93, "yield_composite": 23, "svqf_composite": 82, "vc1_composite": 33, "vc2_composite": 30, "vc3_composite": 30, "trending_value_composite": null, "overall_composite": 37, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 35, "small_cap_core_rank": 37, "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": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "income_statement": { "revenue": 9605207000, "cost_of_revenue": 4343492000, "gross_profit": 5261715000, "ebit": 507989000, "ebitda": 788518000, "pretax_income": 341218000, "tax_provision": 86298000, "net_income": 254920000, "net_income_to_common": 254920000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 823943000, "total_current_assets": 4009514000, "total_assets": 9290177000, "short_term_debt": 343608000, "long_term_debt": 3519870000, "total_debt": 3863478000, "total_liabilities": 7440299000, "total_equity": 1849878000, "shares_outstanding": 395875000, "goodwill_and_intangibles": 2055247000 }, "cash_flow": { "operating_cash_flow": 671274000, "capital_expenditure": 165806000, "free_cash_flow": 837080000, "dividends_paid": 140744000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349732, "ticker_id": 4218, "period_end_date": "2026-03-31", "period_type": "annual", "fiscal_year": 2026, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "507989000", "ebitda": "788518000", "netIncome": "254920000", "grossProfit": "5261715000", "depreciation": "None", "totalRevenue": "9605207000", "costOfRevenue": "4343492000", "interestIncome": "18028000", "incomeBeforeTax": "341218000", "interestExpense": "166771000", "operatingIncome": "607285000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "86298000", "reportedCurrency": "USD", "netInterestIncome": "-148743000", "nonInterestIncome": "None", "operatingExpenses": "4654430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4343492000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "280529000", "sellingGeneralAndAdministrative": "4654430000", "netIncomeFromContinuingOperations": "254920000" }, "balance": { "goodwill": "587705000", "inventory": "1371274000", "commonStock": "97879000", "currentDebt": "None", "investments": "None", "totalAssets": "9290177000", "longTermDebt": "3519870000", "shortTermDebt": "343608000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1467542000", "reportedCurrency": "USD", "retainedEarnings": "-928834000", "totalLiabilities": "7440299000", "otherCurrentAssets": "386340000", "totalCurrentAssets": "4009514000", "currentLongTermDebt": "10139000", "longTermInvestments": "105068000", "shortTermInvestments": "12210000", "currentNetReceivables": "1427957000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5280663000", "currentAccountsPayable": "826347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4983354000", "totalShareholderEquity": "1849878000", "capitalLeaseObligations": "1453345000", "otherCurrentLiabilities": "934294000", "totalCurrentLiabilities": "2181172000", "otherNonCurrentLiabilities": "61994000", "totalNonCurrentLiabilities": "5259127000", "cashAndShortTermInvestments": "823943000", "commonStockSharesOutstanding": "395875000", "intangibleAssetsExcludingGoodwill": "1467542000", "cashAndCashEquivalentsAtCarryingValue": "823943000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "254920000", "profitLoss": "None", "dividendPayout": "140744000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "173517000", "operatingCashflow": "671274000", "capitalExpenditures": "165806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-737781000", "cashflowFromInvestment": "407096000", "stockBasedCompensation": "76954000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "140744000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "280529000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9605207000, "cost_of_revenue": 4343492000, "gross_profit": 5261715000, "research_and_development": null, "selling_general_admin": 4654430000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 507989000, "depreciation_amortisation": 280529000, "ebitda": 788518000, "interest_expense": 166771000, "interest_income": null, "other_non_operating": null, "pretax_income": 341218000, "tax_provision": 86298000, "effective_tax_rate": null, "net_income": 254920000, "net_income_continuing_ops": 254920000, "net_income_to_common": 254920000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 823943000, "short_term_investments": 12210000, "net_receivables": 1427957000, "inventory": 1371274000, "other_current_assets": null, "total_current_assets": 4009514000, "net_ppe": null, "goodwill": 587705000, "intangible_assets": 1467542000, "goodwill_and_intangibles": 2055247000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5280663000, "total_assets": 9290177000, "short_term_debt": 343608000, "accounts_payable": 826347000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2181172000, "long_term_debt": 3519870000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5259127000, "total_liabilities": 7440299000, "total_debt": 3863478000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -928834000, "total_equity": 1849878000, "shares_outstanding": 395875000, "operating_cash_flow": 671274000, "stock_based_compensation": 76954000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 165806000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 407096000, "dividends_paid": 140744000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -737781000, "free_cash_flow": 837080000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "507989000", "ebitda": "788518000", "netIncome": "254920000", "grossProfit": "5261715000", "depreciation": "None", "totalRevenue": "9605207000", "costOfRevenue": "4343492000", "interestIncome": "18028000", "incomeBeforeTax": "341218000", "interestExpense": "166771000", "operatingIncome": "607285000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "86298000", "reportedCurrency": "USD", "netInterestIncome": "-148743000", "nonInterestIncome": "None", "operatingExpenses": "4654430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4343492000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "280529000", "sellingGeneralAndAdministrative": "4654430000", "netIncomeFromContinuingOperations": "254920000" }, "balance": { "goodwill": "587705000", "inventory": "1371274000", "commonStock": "97879000", "currentDebt": "None", "investments": "None", "totalAssets": "9290177000", "longTermDebt": "3519870000", "shortTermDebt": "343608000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1467542000", "reportedCurrency": "USD", "retainedEarnings": "-928834000", "totalLiabilities": "7440299000", "otherCurrentAssets": "386340000", "totalCurrentAssets": "4009514000", "currentLongTermDebt": "10139000", "longTermInvestments": "105068000", "shortTermInvestments": "12210000", "currentNetReceivables": "1427957000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5280663000", "currentAccountsPayable": "826347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4983354000", "totalShareholderEquity": "1849878000", "capitalLeaseObligations": "1453345000", "otherCurrentLiabilities": "934294000", "totalCurrentLiabilities": "2181172000", "otherNonCurrentLiabilities": "61994000", "totalNonCurrentLiabilities": "5259127000", "cashAndShortTermInvestments": "823943000", "commonStockSharesOutstanding": "395875000", "intangibleAssetsExcludingGoodwill": "1467542000", "cashAndCashEquivalentsAtCarryingValue": "823943000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "254920000", "profitLoss": "None", "dividendPayout": "140744000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "173517000", "operatingCashflow": "671274000", "capitalExpenditures": "165806000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-737781000", "cashflowFromInvestment": "407096000", "stockBasedCompensation": "76954000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "140744000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "280529000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "income_statement": { "revenue": 9504691000, "cost_of_revenue": 4418979000, "gross_profit": 5085712000, "ebit": 470731000, "ebitda": 729013000, "pretax_income": 145161000, "tax_provision": 75837000, "net_income": -189716000, "net_income_to_common": -189716000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 429382000, "total_current_assets": 3786098000, "total_assets": 9377536000, "short_term_debt": 861236000, "long_term_debt": 3425650000, "total_debt": 4286886000, "total_liabilities": 7890177000, "total_equity": 1487359000, "shares_outstanding": 392571000, "goodwill_and_intangibles": 2568379000 }, "cash_flow": { "operating_cash_flow": 465236000, "capital_expenditure": 126023000, "free_cash_flow": 591259000, "dividends_paid": 140165000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349737, "ticker_id": 4218, "period_end_date": "2025-03-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "470731000", "ebitda": "729013000", "netIncome": "-189716000", "grossProfit": "5085712000", "depreciation": "None", "totalRevenue": "9504691000", "costOfRevenue": "4418979000", "interestIncome": "24893000", "incomeBeforeTax": "145161000", "interestExpense": "174136000", "operatingIncome": "303773000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "75837000", "reportedCurrency": "USD", "netInterestIncome": "-149243000", "nonInterestIncome": "None", "operatingExpenses": "4781939000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4418979000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258282000", "sellingGeneralAndAdministrative": "3796181000", "netIncomeFromContinuingOperations": "69324000" }, "balance": { "goodwill": "603386000", "inventory": "1627025000", "commonStock": "97424000", "currentDebt": "None", "investments": "None", "totalAssets": "9377536000", "longTermDebt": "3425650000", "shortTermDebt": "861236000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1964993000", "reportedCurrency": "USD", "retainedEarnings": "-1173011000", "totalLiabilities": "7890177000", "otherCurrentAssets": "408028000", "totalCurrentAssets": "3786098000", "currentLongTermDebt": "552495000", "longTermInvestments": "106230000", "shortTermInvestments": "11900000", "currentNetReceivables": "1321663000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5591438000", "currentAccountsPayable": "789570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1983198000", "shortLongTermDebtTotal": "5366068000", "totalShareholderEquity": "1487359000", "capitalLeaseObligations": "1387923000", "otherCurrentLiabilities": "737225000", "totalCurrentLiabilities": "2697853000", "otherNonCurrentLiabilities": "54982000", "totalNonCurrentLiabilities": "5192324000", "cashAndShortTermInvestments": "429382000", "commonStockSharesOutstanding": "392571000", "intangibleAssetsExcludingGoodwill": "1964993000", "cashAndCashEquivalentsAtCarryingValue": "429382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69324000", "profitLoss": "None", "dividendPayout": "140165000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "54102000", "operatingCashflow": "465236000", "capitalExpenditures": "126023000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2146027000", "cashflowFromInvestment": "1428091000", "stockBasedCompensation": "73247000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "140165000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2730000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259616000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9504691000, "cost_of_revenue": 4418979000, "gross_profit": 5085712000, "research_and_development": null, "selling_general_admin": 3796181000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 470731000, "depreciation_amortisation": 258282000, "ebitda": 729013000, "interest_expense": 174136000, "interest_income": null, "other_non_operating": null, "pretax_income": 145161000, "tax_provision": 75837000, "effective_tax_rate": null, "net_income": -189716000, "net_income_continuing_ops": 69324000, "net_income_to_common": -189716000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 429382000, "short_term_investments": 11900000, "net_receivables": 1321663000, "inventory": 1627025000, "other_current_assets": null, "total_current_assets": 3786098000, "net_ppe": null, "goodwill": 603386000, "intangible_assets": 1964993000, "goodwill_and_intangibles": 2568379000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5591438000, "total_assets": 9377536000, "short_term_debt": 861236000, "accounts_payable": 789570000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2697853000, "long_term_debt": 3425650000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5192324000, "total_liabilities": 7890177000, "total_debt": 4286886000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1173011000, "total_equity": 1487359000, "shares_outstanding": 392571000, "operating_cash_flow": 465236000, "stock_based_compensation": 73247000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 126023000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1428091000, "dividends_paid": 140165000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2146027000, "free_cash_flow": 591259000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "470731000", "ebitda": "729013000", "netIncome": "-189716000", "grossProfit": "5085712000", "depreciation": "None", "totalRevenue": "9504691000", "costOfRevenue": "4418979000", "interestIncome": "24893000", "incomeBeforeTax": "145161000", "interestExpense": "174136000", "operatingIncome": "303773000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "75837000", "reportedCurrency": "USD", "netInterestIncome": "-149243000", "nonInterestIncome": "None", "operatingExpenses": "4781939000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4418979000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "258282000", "sellingGeneralAndAdministrative": "3796181000", "netIncomeFromContinuingOperations": "69324000" }, "balance": { "goodwill": "603386000", "inventory": "1627025000", "commonStock": "97424000", "currentDebt": "None", "investments": "None", "totalAssets": "9377536000", "longTermDebt": "3425650000", "shortTermDebt": "861236000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1964993000", "reportedCurrency": "USD", "retainedEarnings": "-1173011000", "totalLiabilities": "7890177000", "otherCurrentAssets": "408028000", "totalCurrentAssets": "3786098000", "currentLongTermDebt": "552495000", "longTermInvestments": "106230000", "shortTermInvestments": "11900000", "currentNetReceivables": "1321663000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5591438000", "currentAccountsPayable": "789570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1983198000", "shortLongTermDebtTotal": "5366068000", "totalShareholderEquity": "1487359000", "capitalLeaseObligations": "1387923000", "otherCurrentLiabilities": "737225000", "totalCurrentLiabilities": "2697853000", "otherNonCurrentLiabilities": "54982000", "totalNonCurrentLiabilities": "5192324000", "cashAndShortTermInvestments": "429382000", "commonStockSharesOutstanding": "392571000", "intangibleAssetsExcludingGoodwill": "1964993000", "cashAndCashEquivalentsAtCarryingValue": "429382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69324000", "profitLoss": "None", "dividendPayout": "140165000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "54102000", "operatingCashflow": "465236000", "capitalExpenditures": "126023000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2146027000", "cashflowFromInvestment": "1428091000", "stockBasedCompensation": "73247000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "140165000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2730000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "259616000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "income_statement": { "revenue": 9915678000, "cost_of_revenue": 4798868000, "gross_profit": 5116810000, "ebit": 474688000, "ebitda": 782216000, "pretax_income": -284921000, "tax_provision": 733556000, "net_income": -968882000, "net_income_to_common": -968882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 814887000, "total_current_assets": 4226947000, "total_assets": 11612963000, "short_term_debt": 1574103000, "long_term_debt": 4702284000, "total_debt": 6276387000, "total_liabilities": 9954598000, "total_equity": 1658365000, "shares_outstanding": 388360000, "goodwill_and_intangibles": 2736010000 }, "cash_flow": { "operating_cash_flow": 1014581000, "capital_expenditure": 210985000, "free_cash_flow": 1225566000, "dividends_paid": 303140000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349742, "ticker_id": 4218, "period_end_date": "2024-03-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "474688000", "ebitda": "782216000", "netIncome": "-968882000", "grossProfit": "5116810000", "depreciation": "None", "totalRevenue": "9915678000", "costOfRevenue": "4798868000", "interestIncome": "21628000", "incomeBeforeTax": "-284921000", "interestExpense": "185925000", "operatingIncome": "-143935000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "733556000", "reportedCurrency": "USD", "netInterestIncome": "-223408000", "nonInterestIncome": "None", "operatingExpenses": "5260745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4798868000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "307528000", "sellingGeneralAndAdministrative": "3821522000", "netIncomeFromContinuingOperations": "-968882000" }, "balance": { "goodwill": "645356000", "inventory": "2292790000", "commonStock": "97209000", "currentDebt": "None", "investments": "None", "totalAssets": "11612963000", "longTermDebt": "4702284000", "shortTermDebt": "1574103000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2090654000", "reportedCurrency": "USD", "retainedEarnings": "-974584000", "totalLiabilities": "9954598000", "otherCurrentAssets": "-493319000", "totalCurrentAssets": "4226947000", "currentLongTermDebt": "1264659000", "longTermInvestments": "126387000", "shortTermInvestments": "2335000", "currentNetReceivables": "1612589000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7386016000", "currentAccountsPayable": "817128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2154247000", "shortLongTermDebtTotal": "7433245000", "totalShareholderEquity": "1658365000", "capitalLeaseObligations": "1466302000", "otherCurrentLiabilities": "885345000", "totalCurrentLiabilities": "3456979000", "otherNonCurrentLiabilities": "59538000", "totalNonCurrentLiabilities": "6497619000", "cashAndShortTermInvestments": "814887000", "commonStockSharesOutstanding": "388360000", "intangibleAssetsExcludingGoodwill": "2090654000", "cashAndCashEquivalentsAtCarryingValue": "814887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-968882000", "profitLoss": "None", "dividendPayout": "303140000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "508584000", "operatingCashflow": "1014581000", "capitalExpenditures": "210985000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-959615000", "cashflowFromInvestment": "-172258000", "stockBasedCompensation": "67332000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "303140000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2846000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "319204000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9915678000, "cost_of_revenue": 4798868000, "gross_profit": 5116810000, "research_and_development": null, "selling_general_admin": 3821522000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 474688000, "depreciation_amortisation": 307528000, "ebitda": 782216000, "interest_expense": 185925000, "interest_income": null, "other_non_operating": null, "pretax_income": -284921000, "tax_provision": 733556000, "effective_tax_rate": null, "net_income": -968882000, "net_income_continuing_ops": -968882000, "net_income_to_common": -968882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 814887000, "short_term_investments": 2335000, "net_receivables": 1612589000, "inventory": 2292790000, "other_current_assets": null, "total_current_assets": 4226947000, "net_ppe": null, "goodwill": 645356000, "intangible_assets": 2090654000, "goodwill_and_intangibles": 2736010000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7386016000, "total_assets": 11612963000, "short_term_debt": 1574103000, "accounts_payable": 817128000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3456979000, "long_term_debt": 4702284000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6497619000, "total_liabilities": 9954598000, "total_debt": 6276387000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -974584000, "total_equity": 1658365000, "shares_outstanding": 388360000, "operating_cash_flow": 1014581000, "stock_based_compensation": 67332000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 210985000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -172258000, "dividends_paid": 303140000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -959615000, "free_cash_flow": 1225566000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "474688000", "ebitda": "782216000", "netIncome": "-968882000", "grossProfit": "5116810000", "depreciation": "None", "totalRevenue": "9915678000", "costOfRevenue": "4798868000", "interestIncome": "21628000", "incomeBeforeTax": "-284921000", "interestExpense": "185925000", "operatingIncome": "-143935000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "733556000", "reportedCurrency": "USD", "netInterestIncome": "-223408000", "nonInterestIncome": "None", "operatingExpenses": "5260745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4798868000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "307528000", "sellingGeneralAndAdministrative": "3821522000", "netIncomeFromContinuingOperations": "-968882000" }, "balance": { "goodwill": "645356000", "inventory": "2292790000", "commonStock": "97209000", "currentDebt": "None", "investments": "None", "totalAssets": "11612963000", "longTermDebt": "4702284000", "shortTermDebt": "1574103000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2090654000", "reportedCurrency": "USD", "retainedEarnings": "-974584000", "totalLiabilities": "9954598000", "otherCurrentAssets": "-493319000", "totalCurrentAssets": "4226947000", "currentLongTermDebt": "1264659000", "longTermInvestments": "126387000", "shortTermInvestments": "2335000", "currentNetReceivables": "1612589000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7386016000", "currentAccountsPayable": "817128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2154247000", "shortLongTermDebtTotal": "7433245000", "totalShareholderEquity": "1658365000", "capitalLeaseObligations": "1466302000", "otherCurrentLiabilities": "885345000", "totalCurrentLiabilities": "3456979000", "otherNonCurrentLiabilities": "59538000", "totalNonCurrentLiabilities": "6497619000", "cashAndShortTermInvestments": "814887000", "commonStockSharesOutstanding": "388360000", "intangibleAssetsExcludingGoodwill": "2090654000", "cashAndCashEquivalentsAtCarryingValue": "814887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-968882000", "profitLoss": "None", "dividendPayout": "303140000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "508584000", "operatingCashflow": "1014581000", "capitalExpenditures": "210985000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-959615000", "cashflowFromInvestment": "-172258000", "stockBasedCompensation": "67332000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "303140000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2846000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "319204000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "income_statement": { "revenue": 11089359000, "cost_of_revenue": 5292927000, "gross_profit": 5796432000, "ebit": 890310000, "ebitda": 1142236000, "pretax_income": 737790000, "tax_provision": -17944000, "net_income": 118584000, "net_income_to_common": 118584000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 814887000, "total_current_assets": 5152709000, "total_assets": 13990488000, "short_term_debt": 1268018000, "long_term_debt": 5711014000, "total_debt": 6979032000, "total_liabilities": 11079775000, "total_equity": 2910713000, "shares_outstanding": 388062000, "goodwill_and_intangibles": 4969973000 }, "cash_flow": { "operating_cash_flow": -655795000, "capital_expenditure": 261251000, "free_cash_flow": -394544000, "dividends_paid": 702846000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349747, "ticker_id": 4218, "period_end_date": "2023-03-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "890310000", "ebitda": "1142236000", "netIncome": "118584000", "grossProfit": "5796432000", "depreciation": "None", "totalRevenue": "11089359000", "costOfRevenue": "5292927000", "interestIncome": "9758000", "incomeBeforeTax": "737790000", "interestExpense": "152520000", "operatingIncome": "998737000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "-17944000", "reportedCurrency": "USD", "netInterestIncome": "-164632000", "nonInterestIncome": "None", "operatingExpenses": "4797695000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5292927000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251926000", "sellingGeneralAndAdministrative": "3972310000", "netIncomeFromContinuingOperations": "118584000" }, "balance": { "goodwill": "1978413000", "inventory": "2292790000", "commonStock": "97166000", "currentDebt": "None", "investments": "None", "totalAssets": "13990488000", "longTermDebt": "5711014000", "shortTermDebt": "1268018000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "2991560000", "reportedCurrency": "USD", "retainedEarnings": "57086000", "totalLiabilities": "11079775000", "otherCurrentAssets": "434737000", "totalCurrentAssets": "5152709000", "currentLongTermDebt": "935796000", "longTermInvestments": "147965000", "shortTermInvestments": "None", "currentNetReceivables": "1610295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8837779000", "currentAccountsPayable": "936319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2314622000", "shortLongTermDebtTotal": "8150973000", "totalShareholderEquity": "2910713000", "capitalLeaseObligations": "1171941000", "otherCurrentLiabilities": "813129000", "totalCurrentLiabilities": "3545766000", "otherNonCurrentLiabilities": "651054000", "totalNonCurrentLiabilities": "7534009000", "cashAndShortTermInvestments": "814887000", "commonStockSharesOutstanding": "388062000", "intangibleAssetsExcludingGoodwill": "2991560000", "cashAndCashEquivalentsAtCarryingValue": "814887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118584000", "profitLoss": "None", "dividendPayout": "702846000", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "-890173000", "operatingCashflow": "-655795000", "capitalExpenditures": "261251000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "463906000", "cashflowFromInvestment": "-188053000", "stockBasedCompensation": "60354000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "702846000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2794000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262324000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11089359000, "cost_of_revenue": 5292927000, "gross_profit": 5796432000, "research_and_development": null, "selling_general_admin": 3972310000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 890310000, "depreciation_amortisation": 251926000, "ebitda": 1142236000, "interest_expense": 152520000, "interest_income": null, "other_non_operating": null, "pretax_income": 737790000, "tax_provision": -17944000, "effective_tax_rate": null, "net_income": 118584000, "net_income_continuing_ops": 118584000, "net_income_to_common": 118584000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 814887000, "short_term_investments": null, "net_receivables": 1610295000, "inventory": 2292790000, "other_current_assets": null, "total_current_assets": 5152709000, "net_ppe": null, "goodwill": 1978413000, "intangible_assets": 2991560000, "goodwill_and_intangibles": 4969973000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8837779000, "total_assets": 13990488000, "short_term_debt": 1268018000, "accounts_payable": 936319000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3545766000, "long_term_debt": 5711014000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7534009000, "total_liabilities": 11079775000, "total_debt": 6979032000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 57086000, "total_equity": 2910713000, "shares_outstanding": 388062000, "operating_cash_flow": -655795000, "stock_based_compensation": 60354000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 261251000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -188053000, "dividends_paid": 702846000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 463906000, "free_cash_flow": -394544000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "890310000", "ebitda": "1142236000", "netIncome": "118584000", "grossProfit": "5796432000", "depreciation": "None", "totalRevenue": "11089359000", "costOfRevenue": "5292927000", "interestIncome": "9758000", "incomeBeforeTax": "737790000", "interestExpense": "152520000", "operatingIncome": "998737000", "fiscalDateEnding": "2023-03-31", "incomeTaxExpense": "-17944000", "reportedCurrency": "USD", "netInterestIncome": "-164632000", "nonInterestIncome": "None", "operatingExpenses": "4797695000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5292927000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "251926000", "sellingGeneralAndAdministrative": "3972310000", "netIncomeFromContinuingOperations": "118584000" }, "balance": { "goodwill": "1978413000", "inventory": "2292790000", "commonStock": "97166000", "currentDebt": "None", "investments": "None", "totalAssets": "13990488000", "longTermDebt": "5711014000", "shortTermDebt": "1268018000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-03-31", "intangibleAssets": "2991560000", "reportedCurrency": "USD", "retainedEarnings": "57086000", "totalLiabilities": "11079775000", "otherCurrentAssets": "434737000", "totalCurrentAssets": "5152709000", "currentLongTermDebt": "935796000", "longTermInvestments": "147965000", "shortTermInvestments": "None", "currentNetReceivables": "1610295000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8837779000", "currentAccountsPayable": "936319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2314622000", "shortLongTermDebtTotal": "8150973000", "totalShareholderEquity": "2910713000", "capitalLeaseObligations": "1171941000", "otherCurrentLiabilities": "813129000", "totalCurrentLiabilities": "3545766000", "otherNonCurrentLiabilities": "651054000", "totalNonCurrentLiabilities": "7534009000", "cashAndShortTermInvestments": "814887000", "commonStockSharesOutstanding": "388062000", "intangibleAssetsExcludingGoodwill": "2991560000", "cashAndCashEquivalentsAtCarryingValue": "814887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118584000", "profitLoss": "None", "dividendPayout": "702846000", "fiscalDateEnding": "2023-03-31", "reportedCurrency": "USD", "changeInInventory": "-890173000", "operatingCashflow": "-655795000", "capitalExpenditures": "261251000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "463906000", "cashflowFromInvestment": "-188053000", "stockBasedCompensation": "60354000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "702846000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2794000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "262324000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "income_statement": { "revenue": 11841840000, "cost_of_revenue": 5384693000, "gross_profit": 6457147000, "ebit": 1687666000, "ebitda": 1947585000, "pretax_income": 1523250000, "tax_provision": 306981000, "net_income": 1386941000, "net_income_to_common": 1386941000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1275943000, "total_current_assets": 4588080000, "total_assets": 13342208000, "short_term_debt": 1190461000, "long_term_debt": 4584261000, "total_debt": 5774722000, "total_liabilities": 9811853000, "total_equity": 3530355000, "shares_outstanding": 392411000, "goodwill_and_intangibles": 5710840000 }, "cash_flow": { "operating_cash_flow": 864288000, "capital_expenditure": 328320000, "free_cash_flow": 1192608000, "dividends_paid": 773205000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349752, "ticker_id": 4218, "period_end_date": "2022-03-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1687666000", "ebitda": "1947585000", "netIncome": "1386941000", "grossProfit": "6457147000", "depreciation": "None", "totalRevenue": "11841840000", "costOfRevenue": "5384693000", "interestIncome": "5006000", "incomeBeforeTax": "1523250000", "interestExpense": "136469000", "operatingIncome": "1632204000", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "306981000", "reportedCurrency": "USD", "netInterestIncome": "-131463000", "nonInterestIncome": "None", "operatingExpenses": "4824943000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5384693000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259919000", "sellingGeneralAndAdministrative": "3928881000", "netIncomeFromContinuingOperations": "1216269000" }, "balance": { "goodwill": "2393807000", "inventory": "1418673000", "commonStock": "97075000", "currentDebt": "None", "investments": "None", "totalAssets": "13342208000", "longTermDebt": "4584261000", "shortTermDebt": "1190461000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "3317033000", "reportedCurrency": "USD", "retainedEarnings": "443475000", "totalLiabilities": "9811853000", "otherCurrentAssets": "425622000", "totalCurrentAssets": "4588080000", "currentLongTermDebt": "836513000", "longTermInvestments": "180183000", "shortTermInvestments": "0", "currentNetReceivables": "1467842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8754128000", "currentAccountsPayable": "562992000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2288833000", "shortLongTermDebtTotal": "6798481000", "totalShareholderEquity": "3530355000", "capitalLeaseObligations": "1023759000", "otherCurrentLiabilities": "909733000", "totalCurrentLiabilities": "3315397000", "otherNonCurrentLiabilities": "888436000", "totalNonCurrentLiabilities": "6496456000", "cashAndShortTermInvestments": "1275943000", "commonStockSharesOutstanding": "392411000", "intangibleAssetsExcludingGoodwill": "3317033000", "cashAndCashEquivalentsAtCarryingValue": "1275943000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1386941000", "profitLoss": "None", "dividendPayout": "773205000", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "USD", "changeInInventory": "-380851000", "operatingCashflow": "864288000", "capitalExpenditures": "328320000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1268847000", "cashflowFromInvestment": "903735000", "stockBasedCompensation": "91358000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "773205000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-350004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "266935000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11841840000, "cost_of_revenue": 5384693000, "gross_profit": 6457147000, "research_and_development": null, "selling_general_admin": 3928881000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1687666000, "depreciation_amortisation": 259919000, "ebitda": 1947585000, "interest_expense": 136469000, "interest_income": null, "other_non_operating": null, "pretax_income": 1523250000, "tax_provision": 306981000, "effective_tax_rate": null, "net_income": 1386941000, "net_income_continuing_ops": 1216269000, "net_income_to_common": 1386941000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1275943000, "short_term_investments": 0, "net_receivables": 1467842000, "inventory": 1418673000, "other_current_assets": null, "total_current_assets": 4588080000, "net_ppe": null, "goodwill": 2393807000, "intangible_assets": 3317033000, "goodwill_and_intangibles": 5710840000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8754128000, "total_assets": 13342208000, "short_term_debt": 1190461000, "accounts_payable": 562992000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3315397000, "long_term_debt": 4584261000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6496456000, "total_liabilities": 9811853000, "total_debt": 5774722000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 443475000, "total_equity": 3530355000, "shares_outstanding": 392411000, "operating_cash_flow": 864288000, "stock_based_compensation": 91358000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 328320000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 903735000, "dividends_paid": 773205000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1268847000, "free_cash_flow": 1192608000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1687666000", "ebitda": "1947585000", "netIncome": "1386941000", "grossProfit": "6457147000", "depreciation": "None", "totalRevenue": "11841840000", "costOfRevenue": "5384693000", "interestIncome": "5006000", "incomeBeforeTax": "1523250000", "interestExpense": "136469000", "operatingIncome": "1632204000", "fiscalDateEnding": "2022-03-31", "incomeTaxExpense": "306981000", "reportedCurrency": "USD", "netInterestIncome": "-131463000", "nonInterestIncome": "None", "operatingExpenses": "4824943000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5384693000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "259919000", "sellingGeneralAndAdministrative": "3928881000", "netIncomeFromContinuingOperations": "1216269000" }, "balance": { "goodwill": "2393807000", "inventory": "1418673000", "commonStock": "97075000", "currentDebt": "None", "investments": "None", "totalAssets": "13342208000", "longTermDebt": "4584261000", "shortTermDebt": "1190461000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-03-31", "intangibleAssets": "3317033000", "reportedCurrency": "USD", "retainedEarnings": "443475000", "totalLiabilities": "9811853000", "otherCurrentAssets": "425622000", "totalCurrentAssets": "4588080000", "currentLongTermDebt": "836513000", "longTermInvestments": "180183000", "shortTermInvestments": "0", "currentNetReceivables": "1467842000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8754128000", "currentAccountsPayable": "562992000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2288833000", "shortLongTermDebtTotal": "6798481000", "totalShareholderEquity": "3530355000", "capitalLeaseObligations": "1023759000", "otherCurrentLiabilities": "909733000", "totalCurrentLiabilities": "3315397000", "otherNonCurrentLiabilities": "888436000", "totalNonCurrentLiabilities": "6496456000", "cashAndShortTermInvestments": "1275943000", "commonStockSharesOutstanding": "392411000", "intangibleAssetsExcludingGoodwill": "3317033000", "cashAndCashEquivalentsAtCarryingValue": "1275943000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1386941000", "profitLoss": "None", "dividendPayout": "773205000", "fiscalDateEnding": "2022-03-31", "reportedCurrency": "USD", "changeInInventory": "-380851000", "operatingCashflow": "864288000", "capitalExpenditures": "328320000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1268847000", "cashflowFromInvestment": "903735000", "stockBasedCompensation": "91358000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "773205000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-350004000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "266935000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-03-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "income_statement": { "revenue": 9238830000, "cost_of_revenue": 4326880000, "gross_profit": 4911950000, "ebit": 791949000, "ebitda": 1049763999, "pretax_income": 456472000, "tax_provision": 101566000, "net_income": 407869000, "net_income_to_common": 407869000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 815750000, "total_current_assets": 4785870000, "total_assets": 13754029000, "short_term_debt": 417102000, "long_term_debt": 5709149000, "total_debt": 6126251000, "total_liabilities": 10697865000, "total_equity": 3056164000, "shares_outstanding": 392121000, "goodwill_and_intangibles": 5719908000 }, "cash_flow": { "operating_cash_flow": 1313225000, "capital_expenditure": 274200000, "free_cash_flow": 1587425000, "dividends_paid": 756784000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349757, "ticker_id": 4218, "period_end_date": "2021-03-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "791949000", "ebitda": "1049763999", "netIncome": "407869000", "grossProfit": "4911950000", "depreciation": "None", "totalRevenue": "9238830000", "costOfRevenue": "4326880000", "interestIncome": "126500000", "incomeBeforeTax": "456472000", "interestExpense": "135655000", "operatingIncome": "607631000", "fiscalDateEnding": "2021-03-31", "incomeTaxExpense": "101566000", "reportedCurrency": "USD", "netInterestIncome": "-126500000", "nonInterestIncome": "None", "operatingExpenses": "4304319000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-15504000", "costofGoodsAndServicesSold": "4326880000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "257814999", "sellingGeneralAndAdministrative": "3511901000", "netIncomeFromContinuingOperations": "354906000" }, "balance": { "goodwill": "2425427000", "inventory": "1061839000", "commonStock": "97985000", "currentDebt": "None", "investments": "None", "totalAssets": "13754029000", "longTermDebt": "5709149000", "shortTermDebt": "417102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-03-31", "intangibleAssets": "3294481000", "reportedCurrency": "USD", "retainedEarnings": "189534000", "totalLiabilities": "10697865000", "otherCurrentAssets": "1011455000", "totalCurrentAssets": "4785870000", "currentLongTermDebt": "12084000", "longTermInvestments": "194649000", "shortTermInvestments": "598806000", "currentNetReceivables": "1298020000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8968159000", "currentAccountsPayable": "463208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2450310000", "shortLongTermDebtTotal": "7361689000", "totalShareholderEquity": "3056164000", "capitalLeaseObligations": "1236461000", "otherCurrentLiabilities": "1046301000", "totalCurrentLiabilities": "2210477000", "otherNonCurrentLiabilities": "2778239000", "totalNonCurrentLiabilities": "8487388000", "cashAndShortTermInvestments": "815750000", "commonStockSharesOutstanding": "392121000", "intangibleAssetsExcludingGoodwill": "3294481000", "cashAndCashEquivalentsAtCarryingValue": "815750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "354906000", "profitLoss": "None", "dividendPayout": "756784000", "fiscalDateEnding": "2021-03-31", "reportedCurrency": "USD", "changeInInventory": "314315000", "operatingCashflow": "1313225000", "capitalExpenditures": "274200000", "changeInReceivables": "70471000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1052878000", "cashflowFromInvestment": "-2895618000", "stockBasedCompensation": "70823000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "756784000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-529515000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1778326000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "269081000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9238830000, "cost_of_revenue": 4326880000, "gross_profit": 4911950000, "research_and_development": null, "selling_general_admin": 3511901000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 791949000, "depreciation_amortisation": 257814999, "ebitda": 1049763999, "interest_expense": 135655000, "interest_income": null, "other_non_operating": null, "pretax_income": 456472000, "tax_provision": 101566000, "effective_tax_rate": null, "net_income": 407869000, "net_income_continuing_ops": 354906000, "net_income_to_common": 407869000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 815750000, "short_term_investments": 598806000, "net_receivables": 1298020000, "inventory": 1061839000, "other_current_assets": null, "total_current_assets": 4785870000, "net_ppe": null, "goodwill": 2425427000, "intangible_assets": 3294481000, "goodwill_and_intangibles": 5719908000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8968159000, "total_assets": 13754029000, "short_term_debt": 417102000, "accounts_payable": 463208000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2210477000, "long_term_debt": 5709149000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 8487388000, "total_liabilities": 10697865000, "total_debt": 6126251000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 189534000, "total_equity": 3056164000, "shares_outstanding": 392121000, "operating_cash_flow": 1313225000, "stock_based_compensation": 70823000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 274200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2895618000, "dividends_paid": 756784000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1052878000, "free_cash_flow": 1587425000, "net_change_in_cash": -529515000 }, "raw_data": { "income": { "ebit": "791949000", "ebitda": "1049763999", "netIncome": "407869000", "grossProfit": "4911950000", "depreciation": "None", "totalRevenue": "9238830000", "costOfRevenue": "4326880000", "interestIncome": "126500000", "incomeBeforeTax": "456472000", "interestExpense": "135655000", "operatingIncome": "607631000", "fiscalDateEnding": "2021-03-31", "incomeTaxExpense": "101566000", "reportedCurrency": "USD", "netInterestIncome": "-126500000", "nonInterestIncome": "None", "operatingExpenses": "4304319000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-15504000", "costofGoodsAndServicesSold": "4326880000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "257814999", "sellingGeneralAndAdministrative": "3511901000", "netIncomeFromContinuingOperations": "354906000" }, "balance": { "goodwill": "2425427000", "inventory": "1061839000", "commonStock": "97985000", "currentDebt": "None", "investments": "None", "totalAssets": "13754029000", "longTermDebt": "5709149000", "shortTermDebt": "417102000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-03-31", "intangibleAssets": "3294481000", "reportedCurrency": "USD", "retainedEarnings": "189534000", "totalLiabilities": "10697865000", "otherCurrentAssets": "1011455000", "totalCurrentAssets": "4785870000", "currentLongTermDebt": "12084000", "longTermInvestments": "194649000", "shortTermInvestments": "598806000", "currentNetReceivables": "1298020000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8968159000", "currentAccountsPayable": "463208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2450310000", "shortLongTermDebtTotal": "7361689000", "totalShareholderEquity": "3056164000", "capitalLeaseObligations": "1236461000", "otherCurrentLiabilities": "1046301000", "totalCurrentLiabilities": "2210477000", "otherNonCurrentLiabilities": "2778239000", "totalNonCurrentLiabilities": "8487388000", "cashAndShortTermInvestments": "815750000", "commonStockSharesOutstanding": "392121000", "intangibleAssetsExcludingGoodwill": "3294481000", "cashAndCashEquivalentsAtCarryingValue": "815750000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "354906000", "profitLoss": "None", "dividendPayout": "756784000", "fiscalDateEnding": "2021-03-31", "reportedCurrency": "USD", "changeInInventory": "314315000", "operatingCashflow": "1313225000", "capitalExpenditures": "274200000", "changeInReceivables": "70471000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1052878000", "cashflowFromInvestment": "-2895618000", "stockBasedCompensation": "70823000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "756784000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-529515000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1778326000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "269081000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-03-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "income_statement": { "revenue": 10488556000, "cost_of_revenue": 4671120000, "gross_profit": 5817436000, "ebit": 1288316000, "ebitda": 1555935000, "pretax_income": 727208000, "tax_provision": 98062000, "net_income": 679449000, "net_income_to_common": 679449000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1369028000, "total_current_assets": 5027016000, "total_assets": 11133251000, "short_term_debt": 1583426000, "long_term_debt": 2608269000, "total_debt": 4191695000, "total_liabilities": 7775917000, "total_equity": 3357334000, "shares_outstanding": 399936000, "goodwill_and_intangibles": 3214477000 }, "cash_flow": { "operating_cash_flow": 874527000, "capital_expenditure": 333836000, "free_cash_flow": 1208363000, "dividends_paid": 748663000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349762, "ticker_id": 4218, "period_end_date": "2020-03-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1288316000", "ebitda": "1555935000", "netIncome": "679449000", "grossProfit": "5817436000", "depreciation": "None", "totalRevenue": "10488556000", "costOfRevenue": "4671120000", "interestIncome": "19867000", "incomeBeforeTax": "727208000", "interestExpense": "92042000", "operatingIncome": "927805000", "fiscalDateEnding": "2020-03-31", "incomeTaxExpense": "98062000", "reportedCurrency": "USD", "netInterestIncome": "-72175000", "nonInterestIncome": "None", "operatingExpenses": "4889631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-108555000", "costofGoodsAndServicesSold": "4671120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267619000", "sellingGeneralAndAdministrative": "3772820000", "netIncomeFromContinuingOperations": "629146000" }, "balance": { "goodwill": "1156019000", "inventory": "1293912000", "commonStock": "97203000", "currentDebt": "None", "investments": "None", "totalAssets": "11133251000", "longTermDebt": "2608269000", "shortTermDebt": "1583426000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-03-31", "intangibleAssets": "2058458000", "reportedCurrency": "USD", "retainedEarnings": "7309000", "totalLiabilities": "7775917000", "otherCurrentAssets": "1056025000", "totalCurrentAssets": "5027016000", "currentLongTermDebt": "1229830000", "longTermInvestments": "143920000", "shortTermInvestments": "0", "currentNetReceivables": "1308051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6106235000", "currentAccountsPayable": "407021000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "954406000", "shortLongTermDebtTotal": "5211328000", "totalShareholderEquity": "3357334000", "capitalLeaseObligations": "1373229000", "otherCurrentLiabilities": "836695000", "totalCurrentLiabilities": "3023884000", "otherNonCurrentLiabilities": "2143764000", "totalNonCurrentLiabilities": "4752033000", "cashAndShortTermInvestments": "1369028000", "commonStockSharesOutstanding": "399936000", "intangibleAssetsExcludingGoodwill": "2058458000", "cashAndCashEquivalentsAtCarryingValue": "1369028000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "629146000", "profitLoss": "None", "dividendPayout": "748663000", "fiscalDateEnding": "2020-03-31", "reportedCurrency": "USD", "changeInInventory": "-140744000", "operatingCashflow": "874527000", "capitalExpenditures": "333836000", "changeInReceivables": "-5947000", "changeInExchangeRate": "-27476000", "cashflowFromFinancing": "309732000", "cashflowFromInvestment": "-302047000", "stockBasedCompensation": "68205000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "748663000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "854736000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000007000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "267619000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10488556000, "cost_of_revenue": 4671120000, "gross_profit": 5817436000, "research_and_development": null, "selling_general_admin": 3772820000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1288316000, "depreciation_amortisation": 267619000, "ebitda": 1555935000, "interest_expense": 92042000, "interest_income": null, "other_non_operating": null, "pretax_income": 727208000, "tax_provision": 98062000, "effective_tax_rate": null, "net_income": 679449000, "net_income_continuing_ops": 629146000, "net_income_to_common": 679449000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1369028000, "short_term_investments": 0, "net_receivables": 1308051000, "inventory": 1293912000, "other_current_assets": null, "total_current_assets": 5027016000, "net_ppe": null, "goodwill": 1156019000, "intangible_assets": 2058458000, "goodwill_and_intangibles": 3214477000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6106235000, "total_assets": 11133251000, "short_term_debt": 1583426000, "accounts_payable": 407021000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3023884000, "long_term_debt": 2608269000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4752033000, "total_liabilities": 7775917000, "total_debt": 4191695000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7309000, "total_equity": 3357334000, "shares_outstanding": 399936000, "operating_cash_flow": 874527000, "stock_based_compensation": 68205000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 333836000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -302047000, "dividends_paid": 748663000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 309732000, "free_cash_flow": 1208363000, "net_change_in_cash": 854736000 }, "raw_data": { "income": { "ebit": "1288316000", "ebitda": "1555935000", "netIncome": "679449000", "grossProfit": "5817436000", "depreciation": "None", "totalRevenue": "10488556000", "costOfRevenue": "4671120000", "interestIncome": "19867000", "incomeBeforeTax": "727208000", "interestExpense": "92042000", "operatingIncome": "927805000", "fiscalDateEnding": "2020-03-31", "incomeTaxExpense": "98062000", "reportedCurrency": "USD", "netInterestIncome": "-72175000", "nonInterestIncome": "None", "operatingExpenses": "4889631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-108555000", "costofGoodsAndServicesSold": "4671120000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "267619000", "sellingGeneralAndAdministrative": "3772820000", "netIncomeFromContinuingOperations": "629146000" }, "balance": { "goodwill": "1156019000", "inventory": "1293912000", "commonStock": "97203000", "currentDebt": "None", "investments": "None", "totalAssets": "11133251000", "longTermDebt": "2608269000", "shortTermDebt": "1583426000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-03-31", "intangibleAssets": "2058458000", "reportedCurrency": "USD", "retainedEarnings": "7309000", "totalLiabilities": "7775917000", "otherCurrentAssets": "1056025000", "totalCurrentAssets": "5027016000", "currentLongTermDebt": "1229830000", "longTermInvestments": "143920000", "shortTermInvestments": "0", "currentNetReceivables": "1308051000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6106235000", "currentAccountsPayable": "407021000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "954406000", "shortLongTermDebtTotal": "5211328000", "totalShareholderEquity": "3357334000", "capitalLeaseObligations": "1373229000", "otherCurrentLiabilities": "836695000", "totalCurrentLiabilities": "3023884000", "otherNonCurrentLiabilities": "2143764000", "totalNonCurrentLiabilities": "4752033000", "cashAndShortTermInvestments": "1369028000", "commonStockSharesOutstanding": "399936000", "intangibleAssetsExcludingGoodwill": "2058458000", "cashAndCashEquivalentsAtCarryingValue": "1369028000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "629146000", "profitLoss": "None", "dividendPayout": "748663000", "fiscalDateEnding": "2020-03-31", "reportedCurrency": "USD", "changeInInventory": "-140744000", "operatingCashflow": "874527000", "capitalExpenditures": "333836000", "changeInReceivables": "-5947000", "changeInExchangeRate": "-27476000", "cashflowFromFinancing": "309732000", "cashflowFromInvestment": "-302047000", "stockBasedCompensation": "68205000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "748663000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "854736000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1000007000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "267619000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-03-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "income_statement": { "revenue": 10266887000, "cost_of_revenue": 4641726000, "gross_profit": 5625161000, "ebit": 1248303000, "ebitda": 1504032000, "pretax_income": 1038313000, "tax_provision": 167887000, "net_income": 1259792000, "net_income_to_common": 1259792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 543011000, "total_current_assets": 4673457000, "total_assets": 10356785000, "short_term_debt": 664323000, "long_term_debt": 2115884000, "total_debt": 2780207000, "total_liabilities": 6058269000, "total_equity": 4298516000, "shares_outstanding": 400496000, "goodwill_and_intangibles": 3619562000 }, "cash_flow": { "operating_cash_flow": 1664223000, "capital_expenditure": 269002000, "free_cash_flow": 1933225000, "dividends_paid": 767061000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349767, "ticker_id": 4218, "period_end_date": "2019-03-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1248303000", "ebitda": "1504032000", "netIncome": "1259792000", "grossProfit": "5625161000", "depreciation": "None", "totalRevenue": "10266887000", "costOfRevenue": "4641726000", "interestIncome": "22643000", "incomeBeforeTax": "1038313000", "interestExpense": "107738000", "operatingIncome": "1190182000", "fiscalDateEnding": "2019-03-31", "incomeTaxExpense": "167887000", "reportedCurrency": "USD", "netInterestIncome": "-85425000", "nonInterestIncome": "None", "operatingExpenses": "4434979000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-40368000", "costofGoodsAndServicesSold": "4641726000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "255729000", "sellingGeneralAndAdministrative": "3676358000", "netIncomeFromContinuingOperations": "1259004000" }, "balance": { "goodwill": "1491684000", "inventory": "1173102000", "commonStock": "99206000", "currentDebt": "None", "investments": "None", "totalAssets": "10356785000", "longTermDebt": "2115884000", "shortTermDebt": "664323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-03-31", "intangibleAssets": "2127878000", "reportedCurrency": "USD", "retainedEarnings": "1179601000", "totalLiabilities": "6058269000", "otherCurrentAssets": "1722935000", "totalCurrentAssets": "4673457000", "currentLongTermDebt": "670318000", "longTermInvestments": "219704000", "shortTermInvestments": "None", "currentNetReceivables": "1375194000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5683328000", "currentAccountsPayable": "489600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1057268000", "shortLongTermDebtTotal": "2786202000", "totalShareholderEquity": "4298516000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1275014000", "totalCurrentLiabilities": "2661604000", "otherNonCurrentLiabilities": "1280781000", "totalNonCurrentLiabilities": "3396665000", "cashAndShortTermInvestments": "543011000", "commonStockSharesOutstanding": "400496000", "intangibleAssetsExcludingGoodwill": "2127878000", "cashAndCashEquivalentsAtCarryingValue": "543011000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1259792000", "profitLoss": "None", "dividendPayout": "767061000", "fiscalDateEnding": "2019-03-31", "reportedCurrency": "USD", "changeInInventory": "-58700000", "operatingCashflow": "1664223000", "capitalExpenditures": "269002000", "changeInReceivables": "-373012000", "changeInExchangeRate": "14811000", "cashflowFromFinancing": "-1591005000", "cashflowFromInvestment": "-220632000", "stockBasedCompensation": "84285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "767061000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-132603000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150676000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "255729000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10266887000, "cost_of_revenue": 4641726000, "gross_profit": 5625161000, "research_and_development": null, "selling_general_admin": 3676358000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1248303000, "depreciation_amortisation": 255729000, "ebitda": 1504032000, "interest_expense": 107738000, "interest_income": null, "other_non_operating": null, "pretax_income": 1038313000, "tax_provision": 167887000, "effective_tax_rate": null, "net_income": 1259792000, "net_income_continuing_ops": 1259004000, "net_income_to_common": 1259792000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 543011000, "short_term_investments": null, "net_receivables": 1375194000, "inventory": 1173102000, "other_current_assets": null, "total_current_assets": 4673457000, "net_ppe": null, "goodwill": 1491684000, "intangible_assets": 2127878000, "goodwill_and_intangibles": 3619562000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5683328000, "total_assets": 10356785000, "short_term_debt": 664323000, "accounts_payable": 489600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2661604000, "long_term_debt": 2115884000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3396665000, "total_liabilities": 6058269000, "total_debt": 2780207000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1179601000, "total_equity": 4298516000, "shares_outstanding": 400496000, "operating_cash_flow": 1664223000, "stock_based_compensation": 84285000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 269002000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -220632000, "dividends_paid": 767061000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1591005000, "free_cash_flow": 1933225000, "net_change_in_cash": -132603000 }, "raw_data": { "income": { "ebit": "1248303000", "ebitda": "1504032000", "netIncome": "1259792000", "grossProfit": "5625161000", "depreciation": "None", "totalRevenue": "10266887000", "costOfRevenue": "4641726000", "interestIncome": "22643000", "incomeBeforeTax": "1038313000", "interestExpense": "107738000", "operatingIncome": "1190182000", "fiscalDateEnding": "2019-03-31", "incomeTaxExpense": "167887000", "reportedCurrency": "USD", "netInterestIncome": "-85425000", "nonInterestIncome": "None", "operatingExpenses": "4434979000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-40368000", "costofGoodsAndServicesSold": "4641726000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "255729000", "sellingGeneralAndAdministrative": "3676358000", "netIncomeFromContinuingOperations": "1259004000" }, "balance": { "goodwill": "1491684000", "inventory": "1173102000", "commonStock": "99206000", "currentDebt": "None", "investments": "None", "totalAssets": "10356785000", "longTermDebt": "2115884000", "shortTermDebt": "664323000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-03-31", "intangibleAssets": "2127878000", "reportedCurrency": "USD", "retainedEarnings": "1179601000", "totalLiabilities": "6058269000", "otherCurrentAssets": "1722935000", "totalCurrentAssets": "4673457000", "currentLongTermDebt": "670318000", "longTermInvestments": "219704000", "shortTermInvestments": "None", "currentNetReceivables": "1375194000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5683328000", "currentAccountsPayable": "489600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1057268000", "shortLongTermDebtTotal": "2786202000", "totalShareholderEquity": "4298516000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1275014000", "totalCurrentLiabilities": "2661604000", "otherNonCurrentLiabilities": "1280781000", "totalNonCurrentLiabilities": "3396665000", "cashAndShortTermInvestments": "543011000", "commonStockSharesOutstanding": "400496000", "intangibleAssetsExcludingGoodwill": "2127878000", "cashAndCashEquivalentsAtCarryingValue": "543011000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1259792000", "profitLoss": "None", "dividendPayout": "767061000", "fiscalDateEnding": "2019-03-31", "reportedCurrency": "USD", "changeInInventory": "-58700000", "operatingCashflow": "1664223000", "capitalExpenditures": "269002000", "changeInReceivables": "-373012000", "changeInExchangeRate": "14811000", "cashflowFromFinancing": "-1591005000", "cashflowFromInvestment": "-220632000", "stockBasedCompensation": "84285000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "767061000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-132603000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-150676000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "255729000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "income_statement": { "revenue": 2166034000, "cost_of_revenue": 944106000, "gross_profit": 1221928000, "ebit": -129560000, "ebitda": -62077000, "pretax_income": -163329000, "tax_provision": -44047000, "net_income": -119282000, "net_income_to_common": -119282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 823943000, "total_current_assets": 4009514000, "total_assets": 9290177000, "short_term_debt": 343608000, "long_term_debt": 3519870000, "total_debt": 3863478000, "total_liabilities": 7440299000, "total_equity": 1849878000, "shares_outstanding": 391371000, "goodwill_and_intangibles": 2055247000 }, "cash_flow": { "operating_cash_flow": 33306000, "capital_expenditure": 41323000, "free_cash_flow": 74629000, "dividends_paid": 35236000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349731, "ticker_id": 4218, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-129560000", "ebitda": "-62077000", "netIncome": "-119282000", "grossProfit": "1221928000", "depreciation": "None", "totalRevenue": "2166034000", "costOfRevenue": "944106000", "interestIncome": "6966000", "incomeBeforeTax": "-163329000", "interestExpense": "33769000", "operatingIncome": "61504000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-44047000", "reportedCurrency": "USD", "netInterestIncome": "-26803000", "nonInterestIncome": "None", "operatingExpenses": "1160424000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "944106000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67483000", "sellingGeneralAndAdministrative": "1160424000", "netIncomeFromContinuingOperations": "-119282000" }, "balance": { "goodwill": "587705000", "inventory": "1371274000", "commonStock": "97879000", "currentDebt": "None", "investments": "None", "totalAssets": "9290177000", "longTermDebt": "3519870000", "shortTermDebt": "343608000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1467542000", "reportedCurrency": "USD", "retainedEarnings": "-928834000", "totalLiabilities": "7440299000", "otherCurrentAssets": "386340000", "totalCurrentAssets": "4009514000", "currentLongTermDebt": "10139000", "longTermInvestments": "105068000", "shortTermInvestments": "12210000", "currentNetReceivables": "1427957000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5280663000", "currentAccountsPayable": "826347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4983354000", "totalShareholderEquity": "1849878000", "capitalLeaseObligations": "1453345000", "otherCurrentLiabilities": "934294000", "totalCurrentLiabilities": "2181172000", "otherNonCurrentLiabilities": "61994000", "totalNonCurrentLiabilities": "5259127000", "cashAndShortTermInvestments": "823943000", "commonStockSharesOutstanding": "391371000", "intangibleAssetsExcludingGoodwill": "1467542000", "cashAndCashEquivalentsAtCarryingValue": "823943000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-119282000", "profitLoss": "None", "dividendPayout": "35236000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "277077000", "operatingCashflow": "33306000", "capitalExpenditures": "41323000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-611929000", "cashflowFromInvestment": "-50571000", "stockBasedCompensation": "19870000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35236000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5142000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67483000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2166034000, "cost_of_revenue": 944106000, "gross_profit": 1221928000, "research_and_development": null, "selling_general_admin": 1160424000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -129560000, "depreciation_amortisation": 67483000, "ebitda": -62077000, "interest_expense": 33769000, "interest_income": null, "other_non_operating": null, "pretax_income": -163329000, "tax_provision": -44047000, "effective_tax_rate": null, "net_income": -119282000, "net_income_continuing_ops": -119282000, "net_income_to_common": -119282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 823943000, "short_term_investments": 12210000, "net_receivables": 1427957000, "inventory": 1371274000, "other_current_assets": null, "total_current_assets": 4009514000, "net_ppe": null, "goodwill": 587705000, "intangible_assets": 1467542000, "goodwill_and_intangibles": 2055247000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5280663000, "total_assets": 9290177000, "short_term_debt": 343608000, "accounts_payable": 826347000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2181172000, "long_term_debt": 3519870000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5259127000, "total_liabilities": 7440299000, "total_debt": 3863478000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -928834000, "total_equity": 1849878000, "shares_outstanding": 391371000, "operating_cash_flow": 33306000, "stock_based_compensation": 19870000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41323000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50571000, "dividends_paid": 35236000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -611929000, "free_cash_flow": 74629000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-129560000", "ebitda": "-62077000", "netIncome": "-119282000", "grossProfit": "1221928000", "depreciation": "None", "totalRevenue": "2166034000", "costOfRevenue": "944106000", "interestIncome": "6966000", "incomeBeforeTax": "-163329000", "interestExpense": "33769000", "operatingIncome": "61504000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-44047000", "reportedCurrency": "USD", "netInterestIncome": "-26803000", "nonInterestIncome": "None", "operatingExpenses": "1160424000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "944106000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67483000", "sellingGeneralAndAdministrative": "1160424000", "netIncomeFromContinuingOperations": "-119282000" }, "balance": { "goodwill": "587705000", "inventory": "1371274000", "commonStock": "97879000", "currentDebt": "None", "investments": "None", "totalAssets": "9290177000", "longTermDebt": "3519870000", "shortTermDebt": "343608000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1467542000", "reportedCurrency": "USD", "retainedEarnings": "-928834000", "totalLiabilities": "7440299000", "otherCurrentAssets": "386340000", "totalCurrentAssets": "4009514000", "currentLongTermDebt": "10139000", "longTermInvestments": "105068000", "shortTermInvestments": "12210000", "currentNetReceivables": "1427957000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5280663000", "currentAccountsPayable": "826347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4983354000", "totalShareholderEquity": "1849878000", "capitalLeaseObligations": "1453345000", "otherCurrentLiabilities": "934294000", "totalCurrentLiabilities": "2181172000", "otherNonCurrentLiabilities": "61994000", "totalNonCurrentLiabilities": "5259127000", "cashAndShortTermInvestments": "823943000", "commonStockSharesOutstanding": "391371000", "intangibleAssetsExcludingGoodwill": "1467542000", "cashAndCashEquivalentsAtCarryingValue": "823943000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-119282000", "profitLoss": "None", "dividendPayout": "35236000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "277077000", "operatingCashflow": "33306000", "capitalExpenditures": "41323000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-611929000", "cashflowFromInvestment": "-50571000", "stockBasedCompensation": "19870000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35236000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5142000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67483000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "income_statement": { "revenue": 2875801000, "cost_of_revenue": 1278176000, "gross_profit": 1597625000, "ebit": 402606000, "ebitda": 496965000, "pretax_income": 362859000, "tax_provision": 62014000, "net_income": 300845000, "net_income_to_common": 300845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1466469000, "total_current_assets": 4982112000, "total_assets": 10431629000, "short_term_debt": 598718000, "long_term_debt": 3556932000, "total_debt": 4155650000, "total_liabilities": 8647186000, "total_equity": 1784443000, "shares_outstanding": 397157000, "goodwill_and_intangibles": 2066278000 }, "cash_flow": { "operating_cash_flow": 1010436000, "capital_expenditure": 43889000, "free_cash_flow": 1054325000, "dividends_paid": 35196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349733, "ticker_id": 4218, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "402606000", "ebitda": "496965000", "netIncome": "300845000", "grossProfit": "1597625000", "depreciation": "None", "totalRevenue": "2875801000", "costOfRevenue": "1278176000", "interestIncome": "34611000", "incomeBeforeTax": "362859000", "interestExpense": "39747000", "operatingIncome": "289054000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "62014000", "reportedCurrency": "USD", "netInterestIncome": "-34611000", "nonInterestIncome": "None", "operatingExpenses": "1308571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1278176000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94359000", "sellingGeneralAndAdministrative": "1308571000", "netIncomeFromContinuingOperations": "300845000" }, "balance": { "goodwill": "591746000", "inventory": "1658700000", "commonStock": "97770000", "currentDebt": "None", "investments": "None", "totalAssets": "10431629000", "longTermDebt": "3556932000", "shortTermDebt": "598718000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1474532000", "reportedCurrency": "USD", "retainedEarnings": "-808221000", "totalLiabilities": "8647186000", "otherCurrentAssets": "441059000", "totalCurrentAssets": "4982112000", "currentLongTermDebt": "598718000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1415884000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5449517000", "currentAccountsPayable": "1014363000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2051911000", "shortLongTermDebtTotal": "5338701000", "totalShareholderEquity": "1784443000", "capitalLeaseObligations": "1183051000", "otherCurrentLiabilities": "1604003000", "totalCurrentLiabilities": "3217084000", "otherNonCurrentLiabilities": "690119000", "totalNonCurrentLiabilities": "5430102000", "cashAndShortTermInvestments": "1466469000", "commonStockSharesOutstanding": "397157000", "intangibleAssetsExcludingGoodwill": "1474532000", "cashAndCashEquivalentsAtCarryingValue": "1466469000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "300845000", "profitLoss": "None", "dividendPayout": "35196000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "212188000", "operatingCashflow": "1010436000", "capitalExpenditures": "43889000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-527691000", "cashflowFromInvestment": "547732000", "stockBasedCompensation": "18737000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-548000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78882000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2875801000, "cost_of_revenue": 1278176000, "gross_profit": 1597625000, "research_and_development": null, "selling_general_admin": 1308571000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 402606000, "depreciation_amortisation": 94359000, "ebitda": 496965000, "interest_expense": 39747000, "interest_income": null, "other_non_operating": null, "pretax_income": 362859000, "tax_provision": 62014000, "effective_tax_rate": null, "net_income": 300845000, "net_income_continuing_ops": 300845000, "net_income_to_common": 300845000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1466469000, "short_term_investments": null, "net_receivables": 1415884000, "inventory": 1658700000, "other_current_assets": null, "total_current_assets": 4982112000, "net_ppe": null, "goodwill": 591746000, "intangible_assets": 1474532000, "goodwill_and_intangibles": 2066278000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5449517000, "total_assets": 10431629000, "short_term_debt": 598718000, "accounts_payable": 1014363000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3217084000, "long_term_debt": 3556932000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5430102000, "total_liabilities": 8647186000, "total_debt": 4155650000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -808221000, "total_equity": 1784443000, "shares_outstanding": 397157000, "operating_cash_flow": 1010436000, "stock_based_compensation": 18737000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43889000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 547732000, "dividends_paid": 35196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -527691000, "free_cash_flow": 1054325000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "402606000", "ebitda": "496965000", "netIncome": "300845000", "grossProfit": "1597625000", "depreciation": "None", "totalRevenue": "2875801000", "costOfRevenue": "1278176000", "interestIncome": "34611000", "incomeBeforeTax": "362859000", "interestExpense": "39747000", "operatingIncome": "289054000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "62014000", "reportedCurrency": "USD", "netInterestIncome": "-34611000", "nonInterestIncome": "None", "operatingExpenses": "1308571000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1278176000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94359000", "sellingGeneralAndAdministrative": "1308571000", "netIncomeFromContinuingOperations": "300845000" }, "balance": { "goodwill": "591746000", "inventory": "1658700000", "commonStock": "97770000", "currentDebt": "None", "investments": "None", "totalAssets": "10431629000", "longTermDebt": "3556932000", "shortTermDebt": "598718000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1474532000", "reportedCurrency": "USD", "retainedEarnings": "-808221000", "totalLiabilities": "8647186000", "otherCurrentAssets": "441059000", "totalCurrentAssets": "4982112000", "currentLongTermDebt": "598718000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1415884000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5449517000", "currentAccountsPayable": "1014363000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2051911000", "shortLongTermDebtTotal": "5338701000", "totalShareholderEquity": "1784443000", "capitalLeaseObligations": "1183051000", "otherCurrentLiabilities": "1604003000", "totalCurrentLiabilities": "3217084000", "otherNonCurrentLiabilities": "690119000", "totalNonCurrentLiabilities": "5430102000", "cashAndShortTermInvestments": "1466469000", "commonStockSharesOutstanding": "397157000", "intangibleAssetsExcludingGoodwill": "1474532000", "cashAndCashEquivalentsAtCarryingValue": "1466469000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "300845000", "profitLoss": "None", "dividendPayout": "35196000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "212188000", "operatingCashflow": "1010436000", "capitalExpenditures": "43889000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-527691000", "cashflowFromInvestment": "547732000", "stockBasedCompensation": "18737000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-548000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "78882000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "income_statement": { "revenue": 2802706000, "cost_of_revenue": 1340262000, "gross_profit": 1462444000, "ebit": 317898000, "ebitda": 391990000, "pretax_income": 268281000, "tax_provision": 78516000, "net_income": 189765000, "net_income_to_common": 189765000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 419115000, "total_current_assets": 5118868000, "total_assets": 10644124000, "short_term_debt": 1086088000, "long_term_debt": 3544181000, "total_debt": 4630269000, "total_liabilities": 9166269000, "total_equity": 1477855000, "shares_outstanding": 393986000, "goodwill_and_intangibles": 2096460000 }, "cash_flow": { "operating_cash_flow": -239609000, "capital_expenditure": 35200000, "free_cash_flow": -204409000, "dividends_paid": 35266000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349734, "ticker_id": 4218, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "317898000", "ebitda": "391990000", "netIncome": "189765000", "grossProfit": "1462444000", "depreciation": "None", "totalRevenue": "2802706000", "costOfRevenue": "1340262000", "interestIncome": "3408000", "incomeBeforeTax": "268281000", "interestExpense": "49617000", "operatingIncome": "312620000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "78516000", "reportedCurrency": "USD", "netInterestIncome": "-46209000", "nonInterestIncome": "None", "operatingExpenses": "1149824000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1340262000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74092000", "sellingGeneralAndAdministrative": "1149824000", "netIncomeFromContinuingOperations": "189765000" }, "balance": { "goodwill": "620615000", "inventory": "1855895000", "commonStock": "97678000", "currentDebt": "None", "investments": "None", "totalAssets": "10644124000", "longTermDebt": "3544181000", "shortTermDebt": "1086088000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1475845000", "reportedCurrency": "USD", "retainedEarnings": "-1107047000", "totalLiabilities": "9166269000", "otherCurrentAssets": "959904000", "totalCurrentAssets": "5118868000", "currentLongTermDebt": "1086088000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1883954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5525256000", "currentAccountsPayable": "1061041000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2035575000", "shortLongTermDebtTotal": "6951985000", "totalShareholderEquity": "1477855000", "capitalLeaseObligations": "1160858000", "otherCurrentLiabilities": "1611615000", "totalCurrentLiabilities": "3758744000", "otherNonCurrentLiabilities": "702486000", "totalNonCurrentLiabilities": "5407525000", "cashAndShortTermInvestments": "419115000", "commonStockSharesOutstanding": "393986000", "intangibleAssetsExcludingGoodwill": "1475845000", "cashAndCashEquivalentsAtCarryingValue": "419115000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "189765000", "profitLoss": "None", "dividendPayout": "35266000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "135002000", "operatingCashflow": "-239609000", "capitalExpenditures": "35200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "75485000", "cashflowFromInvestment": "-41052000", "stockBasedCompensation": "16376000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35266000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4594000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157237000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2802706000, "cost_of_revenue": 1340262000, "gross_profit": 1462444000, "research_and_development": null, "selling_general_admin": 1149824000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 317898000, "depreciation_amortisation": 74092000, "ebitda": 391990000, "interest_expense": 49617000, "interest_income": null, "other_non_operating": null, "pretax_income": 268281000, "tax_provision": 78516000, "effective_tax_rate": null, "net_income": 189765000, "net_income_continuing_ops": 189765000, "net_income_to_common": 189765000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 419115000, "short_term_investments": null, "net_receivables": 1883954000, "inventory": 1855895000, "other_current_assets": null, "total_current_assets": 5118868000, "net_ppe": null, "goodwill": 620615000, "intangible_assets": 1475845000, "goodwill_and_intangibles": 2096460000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5525256000, "total_assets": 10644124000, "short_term_debt": 1086088000, "accounts_payable": 1061041000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3758744000, "long_term_debt": 3544181000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5407525000, "total_liabilities": 9166269000, "total_debt": 4630269000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1107047000, "total_equity": 1477855000, "shares_outstanding": 393986000, "operating_cash_flow": -239609000, "stock_based_compensation": 16376000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41052000, "dividends_paid": 35266000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 75485000, "free_cash_flow": -204409000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "317898000", "ebitda": "391990000", "netIncome": "189765000", "grossProfit": "1462444000", "depreciation": "None", "totalRevenue": "2802706000", "costOfRevenue": "1340262000", "interestIncome": "3408000", "incomeBeforeTax": "268281000", "interestExpense": "49617000", "operatingIncome": "312620000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "78516000", "reportedCurrency": "USD", "netInterestIncome": "-46209000", "nonInterestIncome": "None", "operatingExpenses": "1149824000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1340262000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74092000", "sellingGeneralAndAdministrative": "1149824000", "netIncomeFromContinuingOperations": "189765000" }, "balance": { "goodwill": "620615000", "inventory": "1855895000", "commonStock": "97678000", "currentDebt": "None", "investments": "None", "totalAssets": "10644124000", "longTermDebt": "3544181000", "shortTermDebt": "1086088000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1475845000", "reportedCurrency": "USD", "retainedEarnings": "-1107047000", "totalLiabilities": "9166269000", "otherCurrentAssets": "959904000", "totalCurrentAssets": "5118868000", "currentLongTermDebt": "1086088000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1883954000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5525256000", "currentAccountsPayable": "1061041000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2035575000", "shortLongTermDebtTotal": "6951985000", "totalShareholderEquity": "1477855000", "capitalLeaseObligations": "1160858000", "otherCurrentLiabilities": "1611615000", "totalCurrentLiabilities": "3758744000", "otherNonCurrentLiabilities": "702486000", "totalNonCurrentLiabilities": "5407525000", "cashAndShortTermInvestments": "419115000", "commonStockSharesOutstanding": "393986000", "intangibleAssetsExcludingGoodwill": "1475845000", "cashAndCashEquivalentsAtCarryingValue": "419115000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "189765000", "profitLoss": "None", "dividendPayout": "35266000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "135002000", "operatingCashflow": "-239609000", "capitalExpenditures": "35200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "75485000", "cashflowFromInvestment": "-41052000", "stockBasedCompensation": "16376000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35266000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4594000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157237000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "income_statement": { "revenue": 1760666000, "cost_of_revenue": 807439000, "gross_profit": 953227000, "ebit": -68937000, "ebitda": -4575000, "pretax_income": -126593000, "tax_provision": -10185000, "net_income": -116408000, "net_income_to_common": -116408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 642386000, "total_current_assets": 4375516000, "total_assets": 10150497000, "short_term_debt": 978920000, "long_term_debt": 3560990000, "total_debt": 4539910000, "total_liabilities": 8858214000, "total_equity": 1292283000, "shares_outstanding": 390024000, "goodwill_and_intangibles": 2344578000 }, "cash_flow": { "operating_cash_flow": -145460000, "capital_expenditure": 28246000, "free_cash_flow": -117214000, "dividends_paid": 35150000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349735, "ticker_id": 4218, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-68937000", "ebitda": "-4575000", "netIncome": "-116408000", "grossProfit": "953227000", "depreciation": "None", "totalRevenue": "1760666000", "costOfRevenue": "807439000", "interestIncome": "2518000", "incomeBeforeTax": "-126593000", "interestExpense": "43638000", "operatingIncome": "-86609000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-10185000", "reportedCurrency": "USD", "netInterestIncome": "-41120000", "nonInterestIncome": "None", "operatingExpenses": "1039836000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "807439000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64362000", "sellingGeneralAndAdministrative": "1035611000", "netIncomeFromContinuingOperations": "-116408000" }, "balance": { "goodwill": "620829000", "inventory": "2135478000", "commonStock": "97639000", "currentDebt": "None", "investments": "None", "totalAssets": "10150497000", "longTermDebt": "3560990000", "shortTermDebt": "978920000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1723749000", "reportedCurrency": "USD", "retainedEarnings": "-1295307000", "totalLiabilities": "8858214000", "otherCurrentAssets": "419064000", "totalCurrentAssets": "4375516000", "currentLongTermDebt": "978920000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1178588000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5774981000", "currentAccountsPayable": "1166757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2039927000", "shortLongTermDebtTotal": "5675004000", "totalShareholderEquity": "1292283000", "capitalLeaseObligations": "1135094000", "otherCurrentLiabilities": "1217798000", "totalCurrentLiabilities": "3439639000", "otherNonCurrentLiabilities": "722491000", "totalNonCurrentLiabilities": "5418575000", "cashAndShortTermInvestments": "642386000", "commonStockSharesOutstanding": "390024000", "intangibleAssetsExcludingGoodwill": "1723749000", "cashAndCashEquivalentsAtCarryingValue": "642386000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-116408000", "profitLoss": "None", "dividendPayout": "35150000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-450750000", "operatingCashflow": "-145460000", "capitalExpenditures": "28246000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "338955000", "cashflowFromInvestment": "-49013000", "stockBasedCompensation": "20684000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35150000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4519000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64362000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1760666000, "cost_of_revenue": 807439000, "gross_profit": 953227000, "research_and_development": null, "selling_general_admin": 1035611000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -68937000, "depreciation_amortisation": 64362000, "ebitda": -4575000, "interest_expense": 43638000, "interest_income": null, "other_non_operating": null, "pretax_income": -126593000, "tax_provision": -10185000, "effective_tax_rate": null, "net_income": -116408000, "net_income_continuing_ops": -116408000, "net_income_to_common": -116408000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 642386000, "short_term_investments": null, "net_receivables": 1178588000, "inventory": 2135478000, "other_current_assets": null, "total_current_assets": 4375516000, "net_ppe": null, "goodwill": 620829000, "intangible_assets": 1723749000, "goodwill_and_intangibles": 2344578000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5774981000, "total_assets": 10150497000, "short_term_debt": 978920000, "accounts_payable": 1166757000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3439639000, "long_term_debt": 3560990000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5418575000, "total_liabilities": 8858214000, "total_debt": 4539910000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1295307000, "total_equity": 1292283000, "shares_outstanding": 390024000, "operating_cash_flow": -145460000, "stock_based_compensation": 20684000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28246000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49013000, "dividends_paid": 35150000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 338955000, "free_cash_flow": -117214000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-68937000", "ebitda": "-4575000", "netIncome": "-116408000", "grossProfit": "953227000", "depreciation": "None", "totalRevenue": "1760666000", "costOfRevenue": "807439000", "interestIncome": "2518000", "incomeBeforeTax": "-126593000", "interestExpense": "43638000", "operatingIncome": "-86609000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "-10185000", "reportedCurrency": "USD", "netInterestIncome": "-41120000", "nonInterestIncome": "None", "operatingExpenses": "1039836000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "807439000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64362000", "sellingGeneralAndAdministrative": "1035611000", "netIncomeFromContinuingOperations": "-116408000" }, "balance": { "goodwill": "620829000", "inventory": "2135478000", "commonStock": "97639000", "currentDebt": "None", "investments": "None", "totalAssets": "10150497000", "longTermDebt": "3560990000", "shortTermDebt": "978920000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1723749000", "reportedCurrency": "USD", "retainedEarnings": "-1295307000", "totalLiabilities": "8858214000", "otherCurrentAssets": "419064000", "totalCurrentAssets": "4375516000", "currentLongTermDebt": "978920000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1178588000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5774981000", "currentAccountsPayable": "1166757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2039927000", "shortLongTermDebtTotal": "5675004000", "totalShareholderEquity": "1292283000", "capitalLeaseObligations": "1135094000", "otherCurrentLiabilities": "1217798000", "totalCurrentLiabilities": "3439639000", "otherNonCurrentLiabilities": "722491000", "totalNonCurrentLiabilities": "5418575000", "cashAndShortTermInvestments": "642386000", "commonStockSharesOutstanding": "390024000", "intangibleAssetsExcludingGoodwill": "1723749000", "cashAndCashEquivalentsAtCarryingValue": "642386000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-116408000", "profitLoss": "None", "dividendPayout": "35150000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-450750000", "operatingCashflow": "-145460000", "capitalExpenditures": "28246000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "338955000", "cashflowFromInvestment": "-49013000", "stockBasedCompensation": "20684000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35150000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4519000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64362000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "income_statement": { "revenue": 2143771000, "cost_of_revenue": 999823000, "gross_profit": 1143948000, "ebit": 3914000, "ebitda": 76674000, "pretax_income": -116610000, "tax_provision": 33657000, "net_income": -150788000, "net_income_to_common": -150788000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 429382000, "total_current_assets": 3786098000, "total_assets": 9377536000, "short_term_debt": 861236000, "long_term_debt": 3425650000, "total_debt": 4286886000, "total_liabilities": 7890177000, "total_equity": 1487359000, "shares_outstanding": 389605000, "goodwill_and_intangibles": 2568379000 }, "cash_flow": { "operating_cash_flow": -171056000, "capital_expenditure": 32522000, "free_cash_flow": -138534000, "dividends_paid": 35071000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349736, "ticker_id": 4218, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "3914000", "ebitda": "76674000", "netIncome": "-150788000", "grossProfit": "1143948000", "depreciation": "None", "totalRevenue": "2143771000", "costOfRevenue": "999823000", "interestIncome": "10994000", "incomeBeforeTax": "-116610000", "interestExpense": "40086000", "operatingIncome": "-72887000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "33657000", "reportedCurrency": "USD", "netInterestIncome": "-29092000", "nonInterestIncome": "None", "operatingExpenses": "1216835000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "999823000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72760000", "sellingGeneralAndAdministrative": "321234000", "netIncomeFromContinuingOperations": "-150267000" }, "balance": { "goodwill": "603386000", "inventory": "1627025000", "commonStock": "97424000", "currentDebt": "None", "investments": "None", "totalAssets": "9377536000", "longTermDebt": "3425650000", "shortTermDebt": "861236000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1964993000", "reportedCurrency": "USD", "retainedEarnings": "-1173011000", "totalLiabilities": "7890177000", "otherCurrentAssets": "408028000", "totalCurrentAssets": "3786098000", "currentLongTermDebt": "552495000", "longTermInvestments": "106230000", "shortTermInvestments": "11900000", "currentNetReceivables": "1321663000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5591438000", "currentAccountsPayable": "789570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1983198000", "shortLongTermDebtTotal": "5366068000", "totalShareholderEquity": "1487359000", "capitalLeaseObligations": "1387923000", "otherCurrentLiabilities": "737225000", "totalCurrentLiabilities": "2697853000", "otherNonCurrentLiabilities": "54982000", "totalNonCurrentLiabilities": "5192324000", "cashAndShortTermInvestments": "429382000", "commonStockSharesOutstanding": "389605000", "intangibleAssetsExcludingGoodwill": "1964993000", "cashAndCashEquivalentsAtCarryingValue": "429382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-150267000", "profitLoss": "None", "dividendPayout": "35071000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "189258000", "operatingCashflow": "-171056000", "capitalExpenditures": "32522000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-786345000", "cashflowFromInvestment": "-17982000", "stockBasedCompensation": "20628000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35071000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-102000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67818000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2143771000, "cost_of_revenue": 999823000, "gross_profit": 1143948000, "research_and_development": null, "selling_general_admin": 321234000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 3914000, "depreciation_amortisation": 72760000, "ebitda": 76674000, "interest_expense": 40086000, "interest_income": null, "other_non_operating": null, "pretax_income": -116610000, "tax_provision": 33657000, "effective_tax_rate": null, "net_income": -150788000, "net_income_continuing_ops": -150267000, "net_income_to_common": -150788000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 429382000, "short_term_investments": 11900000, "net_receivables": 1321663000, "inventory": 1627025000, "other_current_assets": null, "total_current_assets": 3786098000, "net_ppe": null, "goodwill": 603386000, "intangible_assets": 1964993000, "goodwill_and_intangibles": 2568379000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5591438000, "total_assets": 9377536000, "short_term_debt": 861236000, "accounts_payable": 789570000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2697853000, "long_term_debt": 3425650000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5192324000, "total_liabilities": 7890177000, "total_debt": 4286886000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1173011000, "total_equity": 1487359000, "shares_outstanding": 389605000, "operating_cash_flow": -171056000, "stock_based_compensation": 20628000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32522000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17982000, "dividends_paid": 35071000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -786345000, "free_cash_flow": -138534000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "3914000", "ebitda": "76674000", "netIncome": "-150788000", "grossProfit": "1143948000", "depreciation": "None", "totalRevenue": "2143771000", "costOfRevenue": "999823000", "interestIncome": "10994000", "incomeBeforeTax": "-116610000", "interestExpense": "40086000", "operatingIncome": "-72887000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "33657000", "reportedCurrency": "USD", "netInterestIncome": "-29092000", "nonInterestIncome": "None", "operatingExpenses": "1216835000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "999823000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "72760000", "sellingGeneralAndAdministrative": "321234000", "netIncomeFromContinuingOperations": "-150267000" }, "balance": { "goodwill": "603386000", "inventory": "1627025000", "commonStock": "97424000", "currentDebt": "None", "investments": "None", "totalAssets": "9377536000", "longTermDebt": "3425650000", "shortTermDebt": "861236000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1964993000", "reportedCurrency": "USD", "retainedEarnings": "-1173011000", "totalLiabilities": "7890177000", "otherCurrentAssets": "408028000", "totalCurrentAssets": "3786098000", "currentLongTermDebt": "552495000", "longTermInvestments": "106230000", "shortTermInvestments": "11900000", "currentNetReceivables": "1321663000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5591438000", "currentAccountsPayable": "789570000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1983198000", "shortLongTermDebtTotal": "5366068000", "totalShareholderEquity": "1487359000", "capitalLeaseObligations": "1387923000", "otherCurrentLiabilities": "737225000", "totalCurrentLiabilities": "2697853000", "otherNonCurrentLiabilities": "54982000", "totalNonCurrentLiabilities": "5192324000", "cashAndShortTermInvestments": "429382000", "commonStockSharesOutstanding": "389605000", "intangibleAssetsExcludingGoodwill": "1964993000", "cashAndCashEquivalentsAtCarryingValue": "429382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-150267000", "profitLoss": "None", "dividendPayout": "35071000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "189258000", "operatingCashflow": "-171056000", "capitalExpenditures": "32522000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-786345000", "cashflowFromInvestment": "-17982000", "stockBasedCompensation": "20628000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35071000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-102000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67818000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "income_statement": { "revenue": 2833912000, "cost_of_revenue": 1238738000, "gross_profit": 1595174000, "ebit": 296141000, "ebitda": 356163000, "pretax_income": 196669000, "tax_provision": 27560000, "net_income": 167780000, "net_income_to_common": 167780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1369376000, "total_current_assets": 5021480000, "total_assets": 10554222000, "short_term_debt": 763311000, "long_term_debt": 3884564000, "total_debt": 4647875000, "total_liabilities": 8873992000, "total_equity": 1680230000, "shares_outstanding": 393908000, "goodwill_and_intangibles": 2341101000 }, "cash_flow": { "operating_cash_flow": 918063000, "capital_expenditure": 21821000, "free_cash_flow": 939884000, "dividends_paid": 35046000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349738, "ticker_id": 4218, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "296141000", "ebitda": "356163000", "netIncome": "167780000", "grossProfit": "1595174000", "depreciation": "None", "totalRevenue": "2833912000", "costOfRevenue": "1238738000", "interestIncome": "6826000", "incomeBeforeTax": "196669000", "interestExpense": "43342000", "operatingIncome": "225777000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "27560000", "reportedCurrency": "USD", "netInterestIncome": "-36516000", "nonInterestIncome": "None", "operatingExpenses": "1369397000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1238738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60022000", "sellingGeneralAndAdministrative": "1318397000", "netIncomeFromContinuingOperations": "169109000" }, "balance": { "goodwill": "634360000", "inventory": "1794517000", "commonStock": "97385000", "currentDebt": "None", "investments": "None", "totalAssets": "10554222000", "longTermDebt": "3884564000", "shortTermDebt": "763311000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1706741000", "reportedCurrency": "USD", "retainedEarnings": "-1020394000", "totalLiabilities": "8873992000", "otherCurrentAssets": "514301000", "totalCurrentAssets": "5021480000", "currentLongTermDebt": "763311000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1343286000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5532742000", "currentAccountsPayable": "1007814000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1986906000", "shortLongTermDebtTotal": "5751469000", "totalShareholderEquity": "1680230000", "capitalLeaseObligations": "1103594000", "otherCurrentLiabilities": "1455786000", "totalCurrentLiabilities": "3226911000", "otherNonCurrentLiabilities": "658923000", "totalNonCurrentLiabilities": "5647081000", "cashAndShortTermInvestments": "1369376000", "commonStockSharesOutstanding": "393908000", "intangibleAssetsExcludingGoodwill": "1706741000", "cashAndCashEquivalentsAtCarryingValue": "1369376000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169109000", "profitLoss": "None", "dividendPayout": "35046000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "227592000", "operatingCashflow": "918063000", "capitalExpenditures": "21821000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1485656000", "cashflowFromInvestment": "1466907000", "stockBasedCompensation": "21971000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35046000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "61000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60072000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2833912000, "cost_of_revenue": 1238738000, "gross_profit": 1595174000, "research_and_development": null, "selling_general_admin": 1318397000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 296141000, "depreciation_amortisation": 60022000, "ebitda": 356163000, "interest_expense": 43342000, "interest_income": null, "other_non_operating": null, "pretax_income": 196669000, "tax_provision": 27560000, "effective_tax_rate": null, "net_income": 167780000, "net_income_continuing_ops": 169109000, "net_income_to_common": 167780000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1369376000, "short_term_investments": null, "net_receivables": 1343286000, "inventory": 1794517000, "other_current_assets": null, "total_current_assets": 5021480000, "net_ppe": null, "goodwill": 634360000, "intangible_assets": 1706741000, "goodwill_and_intangibles": 2341101000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5532742000, "total_assets": 10554222000, "short_term_debt": 763311000, "accounts_payable": 1007814000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3226911000, "long_term_debt": 3884564000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5647081000, "total_liabilities": 8873992000, "total_debt": 4647875000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1020394000, "total_equity": 1680230000, "shares_outstanding": 393908000, "operating_cash_flow": 918063000, "stock_based_compensation": 21971000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21821000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1466907000, "dividends_paid": 35046000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1485656000, "free_cash_flow": 939884000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "296141000", "ebitda": "356163000", "netIncome": "167780000", "grossProfit": "1595174000", "depreciation": "None", "totalRevenue": "2833912000", "costOfRevenue": "1238738000", "interestIncome": "6826000", "incomeBeforeTax": "196669000", "interestExpense": "43342000", "operatingIncome": "225777000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "27560000", "reportedCurrency": "USD", "netInterestIncome": "-36516000", "nonInterestIncome": "None", "operatingExpenses": "1369397000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1238738000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60022000", "sellingGeneralAndAdministrative": "1318397000", "netIncomeFromContinuingOperations": "169109000" }, "balance": { "goodwill": "634360000", "inventory": "1794517000", "commonStock": "97385000", "currentDebt": "None", "investments": "None", "totalAssets": "10554222000", "longTermDebt": "3884564000", "shortTermDebt": "763311000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1706741000", "reportedCurrency": "USD", "retainedEarnings": "-1020394000", "totalLiabilities": "8873992000", "otherCurrentAssets": "514301000", "totalCurrentAssets": "5021480000", "currentLongTermDebt": "763311000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1343286000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5532742000", "currentAccountsPayable": "1007814000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1986906000", "shortLongTermDebtTotal": "5751469000", "totalShareholderEquity": "1680230000", "capitalLeaseObligations": "1103594000", "otherCurrentLiabilities": "1455786000", "totalCurrentLiabilities": "3226911000", "otherNonCurrentLiabilities": "658923000", "totalNonCurrentLiabilities": "5647081000", "cashAndShortTermInvestments": "1369376000", "commonStockSharesOutstanding": "393908000", "intangibleAssetsExcludingGoodwill": "1706741000", "cashAndCashEquivalentsAtCarryingValue": "1369376000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "169109000", "profitLoss": "None", "dividendPayout": "35046000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "227592000", "operatingCashflow": "918063000", "capitalExpenditures": "21821000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1485656000", "cashflowFromInvestment": "1466907000", "stockBasedCompensation": "21971000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35046000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "61000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60072000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "income_statement": { "revenue": 2757948000, "cost_of_revenue": 1317391000, "gross_profit": 1440557000, "ebit": 284570000, "ebitda": 343167000, "pretax_income": 230555000, "tax_provision": 28046000, "net_income": 52178000, "net_income_to_common": 52178000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 492164000, "total_current_assets": 6458858000, "total_assets": 12219638000, "short_term_debt": 2213297000, "long_term_debt": 4028549000, "total_debt": 6241846000, "total_liabilities": 10813271000, "total_equity": 1406367000, "shares_outstanding": 390945000, "goodwill_and_intangibles": 2426628000 }, "cash_flow": { "operating_cash_flow": -301601000, "capital_expenditure": 30387000, "free_cash_flow": -271214000, "dividends_paid": 35033000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349739, "ticker_id": 4218, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "284570000", "ebitda": "343167000", "netIncome": "52178000", "grossProfit": "1440557000", "depreciation": "None", "totalRevenue": "2757948000", "costOfRevenue": "1317391000", "interestIncome": "3678000", "incomeBeforeTax": "230555000", "interestExpense": "46366000", "operatingIncome": "273903000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "28046000", "reportedCurrency": "USD", "netInterestIncome": "-42688000", "nonInterestIncome": "None", "operatingExpenses": "1166654000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1317391000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58597000", "sellingGeneralAndAdministrative": "1166654000", "netIncomeFromContinuingOperations": "202509000" }, "balance": { "goodwill": "651934000", "inventory": "2082918000", "commonStock": "97321000", "currentDebt": "None", "investments": "None", "totalAssets": "12219638000", "longTermDebt": "4028549000", "shortTermDebt": "2213297000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1774694000", "reportedCurrency": "USD", "retainedEarnings": "-1185572000", "totalLiabilities": "10813271000", "otherCurrentAssets": "2063579000", "totalCurrentAssets": "6458858000", "currentLongTermDebt": "2213297000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1820197000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5760780000", "currentAccountsPayable": "1134637000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2068832000", "shortLongTermDebtTotal": "7378451000", "totalShareholderEquity": "1406367000", "capitalLeaseObligations": "1136605000", "otherCurrentLiabilities": "1567804000", "totalCurrentLiabilities": "4982431000", "otherNonCurrentLiabilities": "665686000", "totalNonCurrentLiabilities": "5830840000", "cashAndShortTermInvestments": "492164000", "commonStockSharesOutstanding": "390945000", "intangibleAssetsExcludingGoodwill": "1774694000", "cashAndCashEquivalentsAtCarryingValue": "492164000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "309368000", "profitLoss": "None", "dividendPayout": "35033000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-6695000", "operatingCashflow": "-301601000", "capitalExpenditures": "30387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "163418000", "cashflowFromInvestment": "-9773000", "stockBasedCompensation": "14187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35033000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-765000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58615000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2757948000, "cost_of_revenue": 1317391000, "gross_profit": 1440557000, "research_and_development": null, "selling_general_admin": 1166654000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 284570000, "depreciation_amortisation": 58597000, "ebitda": 343167000, "interest_expense": 46366000, "interest_income": null, "other_non_operating": null, "pretax_income": 230555000, "tax_provision": 28046000, "effective_tax_rate": null, "net_income": 52178000, "net_income_continuing_ops": 202509000, "net_income_to_common": 52178000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 492164000, "short_term_investments": null, "net_receivables": 1820197000, "inventory": 2082918000, "other_current_assets": null, "total_current_assets": 6458858000, "net_ppe": null, "goodwill": 651934000, "intangible_assets": 1774694000, "goodwill_and_intangibles": 2426628000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5760780000, "total_assets": 12219638000, "short_term_debt": 2213297000, "accounts_payable": 1134637000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4982431000, "long_term_debt": 4028549000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5830840000, "total_liabilities": 10813271000, "total_debt": 6241846000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1185572000, "total_equity": 1406367000, "shares_outstanding": 390945000, "operating_cash_flow": -301601000, "stock_based_compensation": 14187000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30387000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9773000, "dividends_paid": 35033000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 163418000, "free_cash_flow": -271214000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "284570000", "ebitda": "343167000", "netIncome": "52178000", "grossProfit": "1440557000", "depreciation": "None", "totalRevenue": "2757948000", "costOfRevenue": "1317391000", "interestIncome": "3678000", "incomeBeforeTax": "230555000", "interestExpense": "46366000", "operatingIncome": "273903000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "28046000", "reportedCurrency": "USD", "netInterestIncome": "-42688000", "nonInterestIncome": "None", "operatingExpenses": "1166654000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1317391000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58597000", "sellingGeneralAndAdministrative": "1166654000", "netIncomeFromContinuingOperations": "202509000" }, "balance": { "goodwill": "651934000", "inventory": "2082918000", "commonStock": "97321000", "currentDebt": "None", "investments": "None", "totalAssets": "12219638000", "longTermDebt": "4028549000", "shortTermDebt": "2213297000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1774694000", "reportedCurrency": "USD", "retainedEarnings": "-1185572000", "totalLiabilities": "10813271000", "otherCurrentAssets": "2063579000", "totalCurrentAssets": "6458858000", "currentLongTermDebt": "2213297000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1820197000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5760780000", "currentAccountsPayable": "1134637000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2068832000", "shortLongTermDebtTotal": "7378451000", "totalShareholderEquity": "1406367000", "capitalLeaseObligations": "1136605000", "otherCurrentLiabilities": "1567804000", "totalCurrentLiabilities": "4982431000", "otherNonCurrentLiabilities": "665686000", "totalNonCurrentLiabilities": "5830840000", "cashAndShortTermInvestments": "492164000", "commonStockSharesOutstanding": "390945000", "intangibleAssetsExcludingGoodwill": "1774694000", "cashAndCashEquivalentsAtCarryingValue": "492164000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "309368000", "profitLoss": "None", "dividendPayout": "35033000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-6695000", "operatingCashflow": "-301601000", "capitalExpenditures": "30387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "163418000", "cashflowFromInvestment": "-9773000", "stockBasedCompensation": "14187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35033000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-765000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58615000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "income_statement": { "revenue": 1769060000, "cost_of_revenue": 863027000, "gross_profit": 906033000, "ebit": -110258000, "ebitda": -46511000, "pretax_income": -165453000, "tax_provision": -13426000, "net_income": -258886000, "net_income_to_common": -258886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 637420000, "total_current_assets": 4349131000, "total_assets": 11541363000, "short_term_debt": 2013310000, "long_term_debt": 3940668000, "total_debt": 5953978000, "total_liabilities": 10153458000, "total_equity": 1387905000, "shares_outstanding": 388741000, "goodwill_and_intangibles": 3932547000 }, "cash_flow": { "operating_cash_flow": 19830000, "capital_expenditure": 25187000, "free_cash_flow": 45017000, "dividends_paid": 35015000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349740, "ticker_id": 4218, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-110258000", "ebitda": "-46511000", "netIncome": "-258886000", "grossProfit": "906033000", "depreciation": "None", "totalRevenue": "1769060000", "costOfRevenue": "863027000", "interestIncome": "3554000", "incomeBeforeTax": "-165453000", "interestExpense": "59231000", "operatingIncome": "-123020000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-13426000", "reportedCurrency": "USD", "netInterestIncome": "-55677000", "nonInterestIncome": "None", "operatingExpenses": "1029053000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "863027000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63747000", "sellingGeneralAndAdministrative": "1086551000", "netIncomeFromContinuingOperations": "-258886000" }, "balance": { "goodwill": "1360782000", "inventory": "2110598000", "commonStock": "97295000", "currentDebt": "None", "investments": "None", "totalAssets": "11541363000", "longTermDebt": "3940668000", "shortTermDebt": "2013310000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2571765000", "reportedCurrency": "USD", "retainedEarnings": "-1235938000", "totalLiabilities": "10153458000", "otherCurrentAssets": "542354000", "totalCurrentAssets": "4349131000", "currentLongTermDebt": "2013310000", "longTermInvestments": "None", "shortTermInvestments": "1690000", "currentNetReceivables": "1058759000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7192232000", "currentAccountsPayable": "1157755000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7121393000", "totalShareholderEquity": "1387905000", "capitalLeaseObligations": "1167415000", "otherCurrentLiabilities": "1169655000", "totalCurrentLiabilities": "4408974000", "otherNonCurrentLiabilities": "636401000", "totalNonCurrentLiabilities": "5744484000", "cashAndShortTermInvestments": "637420000", "commonStockSharesOutstanding": "388741000", "intangibleAssetsExcludingGoodwill": "2571765000", "cashAndCashEquivalentsAtCarryingValue": "637420000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-258886000", "profitLoss": "None", "dividendPayout": "35015000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-356053000", "operatingCashflow": "19830000", "capitalExpenditures": "25187000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37444000", "cashflowFromInvestment": "-11061000", "stockBasedCompensation": "14662000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35015000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1924000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67781000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1769060000, "cost_of_revenue": 863027000, "gross_profit": 906033000, "research_and_development": null, "selling_general_admin": 1086551000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -110258000, "depreciation_amortisation": 63747000, "ebitda": -46511000, "interest_expense": 59231000, "interest_income": null, "other_non_operating": null, "pretax_income": -165453000, "tax_provision": -13426000, "effective_tax_rate": null, "net_income": -258886000, "net_income_continuing_ops": -258886000, "net_income_to_common": -258886000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 637420000, "short_term_investments": 1690000, "net_receivables": 1058759000, "inventory": 2110598000, "other_current_assets": null, "total_current_assets": 4349131000, "net_ppe": null, "goodwill": 1360782000, "intangible_assets": 2571765000, "goodwill_and_intangibles": 3932547000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7192232000, "total_assets": 11541363000, "short_term_debt": 2013310000, "accounts_payable": 1157755000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4408974000, "long_term_debt": 3940668000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5744484000, "total_liabilities": 10153458000, "total_debt": 5953978000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1235938000, "total_equity": 1387905000, "shares_outstanding": 388741000, "operating_cash_flow": 19830000, "stock_based_compensation": 14662000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25187000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11061000, "dividends_paid": 35015000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37444000, "free_cash_flow": 45017000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-110258000", "ebitda": "-46511000", "netIncome": "-258886000", "grossProfit": "906033000", "depreciation": "None", "totalRevenue": "1769060000", "costOfRevenue": "863027000", "interestIncome": "3554000", "incomeBeforeTax": "-165453000", "interestExpense": "59231000", "operatingIncome": "-123020000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-13426000", "reportedCurrency": "USD", "netInterestIncome": "-55677000", "nonInterestIncome": "None", "operatingExpenses": "1029053000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "863027000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63747000", "sellingGeneralAndAdministrative": "1086551000", "netIncomeFromContinuingOperations": "-258886000" }, "balance": { "goodwill": "1360782000", "inventory": "2110598000", "commonStock": "97295000", "currentDebt": "None", "investments": "None", "totalAssets": "11541363000", "longTermDebt": "3940668000", "shortTermDebt": "2013310000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "2571765000", "reportedCurrency": "USD", "retainedEarnings": "-1235938000", "totalLiabilities": "10153458000", "otherCurrentAssets": "542354000", "totalCurrentAssets": "4349131000", "currentLongTermDebt": "2013310000", "longTermInvestments": "None", "shortTermInvestments": "1690000", "currentNetReceivables": "1058759000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7192232000", "currentAccountsPayable": "1157755000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7121393000", "totalShareholderEquity": "1387905000", "capitalLeaseObligations": "1167415000", "otherCurrentLiabilities": "1169655000", "totalCurrentLiabilities": "4408974000", "otherNonCurrentLiabilities": "636401000", "totalNonCurrentLiabilities": "5744484000", "cashAndShortTermInvestments": "637420000", "commonStockSharesOutstanding": "388741000", "intangibleAssetsExcludingGoodwill": "2571765000", "cashAndCashEquivalentsAtCarryingValue": "637420000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-258886000", "profitLoss": "None", "dividendPayout": "35015000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-356053000", "operatingCashflow": "19830000", "capitalExpenditures": "25187000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37444000", "cashflowFromInvestment": "-11061000", "stockBasedCompensation": "14662000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35015000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1924000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67781000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "income_statement": { "revenue": 2247298000, "cost_of_revenue": 1172062000, "gross_profit": 1075236000, "ebit": -63973000, "ebitda": 20809000, "pretax_income": -411764000, "tax_provision": 360000, "net_income": -418308000, "net_income_to_common": -418308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 676826000, "total_current_assets": 4226947000, "total_assets": 11612963000, "short_term_debt": 1574103000, "long_term_debt": 4702284000, "total_debt": 6276387000, "total_liabilities": 9954598000, "total_equity": 1658365000, "shares_outstanding": 388559000, "goodwill_and_intangibles": 4389859000 }, "cash_flow": { "operating_cash_flow": -91166000, "capital_expenditure": 38468000, "free_cash_flow": -52698000, "dividends_paid": 34985000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349741, "ticker_id": 4218, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-63973000", "ebitda": "20809000", "netIncome": "-418308000", "grossProfit": "1075236000", "depreciation": "None", "totalRevenue": "2247298000", "costOfRevenue": "1172062000", "interestIncome": "7115000", "incomeBeforeTax": "-411764000", "interestExpense": "61822000", "operatingIncome": "-373383000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "360000", "reportedCurrency": "USD", "netInterestIncome": "-54707000", "nonInterestIncome": "None", "operatingExpenses": "1448619000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1172062000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84782000", "sellingGeneralAndAdministrative": "318609000", "netIncomeFromContinuingOperations": "-418308000" }, "balance": { "goodwill": "1460414000", "inventory": "1766366000", "commonStock": "97209000", "currentDebt": "None", "investments": "None", "totalAssets": "11612963000", "longTermDebt": "4702284000", "shortTermDebt": "1574103000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2929445000", "reportedCurrency": "USD", "retainedEarnings": "-974584000", "totalLiabilities": "9954598000", "otherCurrentAssets": "507397000", "totalCurrentAssets": "4226947000", "currentLongTermDebt": "1264659000", "longTermInvestments": "126387000", "shortTermInvestments": "2335000", "currentNetReceivables": "1276358000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7386016000", "currentAccountsPayable": "817128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7349282000", "totalShareholderEquity": "1658365000", "capitalLeaseObligations": "1466302000", "otherCurrentLiabilities": "885345000", "totalCurrentLiabilities": "3456979000", "otherNonCurrentLiabilities": "59538000", "totalNonCurrentLiabilities": "6497619000", "cashAndShortTermInvestments": "676826000", "commonStockSharesOutstanding": "388559000", "intangibleAssetsExcludingGoodwill": "2929445000", "cashAndCashEquivalentsAtCarryingValue": "676826000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-418308000", "profitLoss": "None", "dividendPayout": "34985000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "360129000", "operatingCashflow": "-91166000", "capitalExpenditures": "38468000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-223849000", "cashflowFromInvestment": "19736000", "stockBasedCompensation": "15667000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34985000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-243000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-195291000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2247298000, "cost_of_revenue": 1172062000, "gross_profit": 1075236000, "research_and_development": null, "selling_general_admin": 318609000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -63973000, "depreciation_amortisation": 84782000, "ebitda": 20809000, "interest_expense": 61822000, "interest_income": null, "other_non_operating": null, "pretax_income": -411764000, "tax_provision": 360000, "effective_tax_rate": null, "net_income": -418308000, "net_income_continuing_ops": -418308000, "net_income_to_common": -418308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 676826000, "short_term_investments": 2335000, "net_receivables": 1276358000, "inventory": 1766366000, "other_current_assets": null, "total_current_assets": 4226947000, "net_ppe": null, "goodwill": 1460414000, "intangible_assets": 2929445000, "goodwill_and_intangibles": 4389859000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7386016000, "total_assets": 11612963000, "short_term_debt": 1574103000, "accounts_payable": 817128000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3456979000, "long_term_debt": 4702284000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6497619000, "total_liabilities": 9954598000, "total_debt": 6276387000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -974584000, "total_equity": 1658365000, "shares_outstanding": 388559000, "operating_cash_flow": -91166000, "stock_based_compensation": 15667000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38468000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 19736000, "dividends_paid": 34985000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -223849000, "free_cash_flow": -52698000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-63973000", "ebitda": "20809000", "netIncome": "-418308000", "grossProfit": "1075236000", "depreciation": "None", "totalRevenue": "2247298000", "costOfRevenue": "1172062000", "interestIncome": "7115000", "incomeBeforeTax": "-411764000", "interestExpense": "61822000", "operatingIncome": "-373383000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "360000", "reportedCurrency": "USD", "netInterestIncome": "-54707000", "nonInterestIncome": "None", "operatingExpenses": "1448619000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1172062000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "84782000", "sellingGeneralAndAdministrative": "318609000", "netIncomeFromContinuingOperations": "-418308000" }, "balance": { "goodwill": "1460414000", "inventory": "1766366000", "commonStock": "97209000", "currentDebt": "None", "investments": "None", "totalAssets": "11612963000", "longTermDebt": "4702284000", "shortTermDebt": "1574103000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "2929445000", "reportedCurrency": "USD", "retainedEarnings": "-974584000", "totalLiabilities": "9954598000", "otherCurrentAssets": "507397000", "totalCurrentAssets": "4226947000", "currentLongTermDebt": "1264659000", "longTermInvestments": "126387000", "shortTermInvestments": "2335000", "currentNetReceivables": "1276358000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7386016000", "currentAccountsPayable": "817128000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7349282000", "totalShareholderEquity": "1658365000", "capitalLeaseObligations": "1466302000", "otherCurrentLiabilities": "885345000", "totalCurrentLiabilities": "3456979000", "otherNonCurrentLiabilities": "59538000", "totalNonCurrentLiabilities": "6497619000", "cashAndShortTermInvestments": "676826000", "commonStockSharesOutstanding": "388559000", "intangibleAssetsExcludingGoodwill": "2929445000", "cashAndCashEquivalentsAtCarryingValue": "676826000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-418308000", "profitLoss": "None", "dividendPayout": "34985000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "360129000", "operatingCashflow": "-91166000", "capitalExpenditures": "38468000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-223849000", "cashflowFromInvestment": "19736000", "stockBasedCompensation": "15667000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34985000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-243000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-195291000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "income_statement": { "revenue": 2780194000, "cost_of_revenue": 1256978000, "gross_profit": 1523216000, "ebit": 216779000, "ebitda": 302589000, "pretax_income": -111334000, "tax_provision": -19598000, "net_income": -42452000, "net_income_to_common": -42452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 988006000, "total_current_assets": 4935926000, "total_assets": 12616474000, "short_term_debt": 1452882000, "long_term_debt": 4755252000, "total_debt": 6208134000, "total_liabilities": 10507281000, "total_equity": 2109193000, "shares_outstanding": 388383000, "goodwill_and_intangibles": 4360383000 }, "cash_flow": { "operating_cash_flow": 1125008000, "capital_expenditure": 30034000, "free_cash_flow": 1155042000, "dividends_paid": 34983000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349743, "ticker_id": 4218, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "216779000", "ebitda": "302589000", "netIncome": "-42452000", "grossProfit": "1523216000", "depreciation": "None", "totalRevenue": "2780194000", "costOfRevenue": "1256978000", "interestIncome": "4211000", "incomeBeforeTax": "-111334000", "interestExpense": "52661000", "operatingIncome": "-91242000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-19598000", "reportedCurrency": "USD", "netInterestIncome": "-63338000", "nonInterestIncome": "None", "operatingExpenses": "1614458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1256978000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85810000", "sellingGeneralAndAdministrative": "1407548000", "netIncomeFromContinuingOperations": "-42452000" }, "balance": { "goodwill": "1723638000", "inventory": "2148219000", "commonStock": "97205000", "currentDebt": "None", "investments": "None", "totalAssets": "12616474000", "longTermDebt": "4755252000", "shortTermDebt": "1452882000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2636745000", "reportedCurrency": "USD", "retainedEarnings": "-556293000", "totalLiabilities": "10507281000", "otherCurrentAssets": "485562000", "totalCurrentAssets": "4935926000", "currentLongTermDebt": "1452882000", "longTermInvestments": "None", "shortTermInvestments": "1737000", "currentNetReceivables": "1314139000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7680548000", "currentAccountsPayable": "974844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7341883000", "totalShareholderEquity": "2109193000", "capitalLeaseObligations": "1133749000", "otherCurrentLiabilities": "1569557000", "totalCurrentLiabilities": "3997283000", "otherNonCurrentLiabilities": "620997000", "totalNonCurrentLiabilities": "6509998000", "cashAndShortTermInvestments": "988006000", "commonStockSharesOutstanding": "388383000", "intangibleAssetsExcludingGoodwill": "2636745000", "cashAndCashEquivalentsAtCarryingValue": "988006000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-91736000", "profitLoss": "None", "dividendPayout": "34983000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "347834000", "operatingCashflow": "1125008000", "capitalExpenditures": "30034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-609865000", "cashflowFromInvestment": "-42263000", "stockBasedCompensation": "13758000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34983000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-211000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85810000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2780194000, "cost_of_revenue": 1256978000, "gross_profit": 1523216000, "research_and_development": null, "selling_general_admin": 1407548000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 216779000, "depreciation_amortisation": 85810000, "ebitda": 302589000, "interest_expense": 52661000, "interest_income": null, "other_non_operating": null, "pretax_income": -111334000, "tax_provision": -19598000, "effective_tax_rate": null, "net_income": -42452000, "net_income_continuing_ops": -42452000, "net_income_to_common": -42452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 988006000, "short_term_investments": 1737000, "net_receivables": 1314139000, "inventory": 2148219000, "other_current_assets": null, "total_current_assets": 4935926000, "net_ppe": null, "goodwill": 1723638000, "intangible_assets": 2636745000, "goodwill_and_intangibles": 4360383000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7680548000, "total_assets": 12616474000, "short_term_debt": 1452882000, "accounts_payable": 974844000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3997283000, "long_term_debt": 4755252000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6509998000, "total_liabilities": 10507281000, "total_debt": 6208134000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -556293000, "total_equity": 2109193000, "shares_outstanding": 388383000, "operating_cash_flow": 1125008000, "stock_based_compensation": 13758000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30034000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42263000, "dividends_paid": 34983000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -609865000, "free_cash_flow": 1155042000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "216779000", "ebitda": "302589000", "netIncome": "-42452000", "grossProfit": "1523216000", "depreciation": "None", "totalRevenue": "2780194000", "costOfRevenue": "1256978000", "interestIncome": "4211000", "incomeBeforeTax": "-111334000", "interestExpense": "52661000", "operatingIncome": "-91242000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-19598000", "reportedCurrency": "USD", "netInterestIncome": "-63338000", "nonInterestIncome": "None", "operatingExpenses": "1614458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1256978000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85810000", "sellingGeneralAndAdministrative": "1407548000", "netIncomeFromContinuingOperations": "-42452000" }, "balance": { "goodwill": "1723638000", "inventory": "2148219000", "commonStock": "97205000", "currentDebt": "None", "investments": "None", "totalAssets": "12616474000", "longTermDebt": "4755252000", "shortTermDebt": "1452882000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "2636745000", "reportedCurrency": "USD", "retainedEarnings": "-556293000", "totalLiabilities": "10507281000", "otherCurrentAssets": "485562000", "totalCurrentAssets": "4935926000", "currentLongTermDebt": "1452882000", "longTermInvestments": "None", "shortTermInvestments": "1737000", "currentNetReceivables": "1314139000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7680548000", "currentAccountsPayable": "974844000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "7341883000", "totalShareholderEquity": "2109193000", "capitalLeaseObligations": "1133749000", "otherCurrentLiabilities": "1569557000", "totalCurrentLiabilities": "3997283000", "otherNonCurrentLiabilities": "620997000", "totalNonCurrentLiabilities": "6509998000", "cashAndShortTermInvestments": "988006000", "commonStockSharesOutstanding": "388383000", "intangibleAssetsExcludingGoodwill": "2636745000", "cashAndCashEquivalentsAtCarryingValue": "988006000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-91736000", "profitLoss": "None", "dividendPayout": "34983000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "347834000", "operatingCashflow": "1125008000", "capitalExpenditures": "30034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-609865000", "cashflowFromInvestment": "-42263000", "stockBasedCompensation": "13758000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34983000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-211000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "85810000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "income_statement": { "revenue": 2920123000, "cost_of_revenue": 1430194000, "gross_profit": 1489929000, "ebit": 351061000, "ebitda": 420922000, "pretax_income": 307245000, "tax_provision": 758887000, "net_income": -450697000, "net_income_to_common": -450697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 500109000, "total_current_assets": 5243562000, "total_assets": 13142352000, "short_term_debt": 1024242000, "long_term_debt": 5656725000, "total_debt": 6680967000, "total_liabilities": 10932307000, "total_equity": 2210045000, "shares_outstanding": 388338000, "goodwill_and_intangibles": 4592015000 }, "cash_flow": { "operating_cash_flow": -182836000, "capital_expenditure": 54350000, "free_cash_flow": -128486000, "dividends_paid": 116597000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349744, "ticker_id": 4218, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "351061000", "ebitda": "420922000", "netIncome": "-450697000", "grossProfit": "1489929000", "depreciation": "None", "totalRevenue": "2920123000", "costOfRevenue": "1430194000", "interestIncome": "55644000", "incomeBeforeTax": "307245000", "interestExpense": "45659000", "operatingIncome": "350539000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "758887000", "reportedCurrency": "USD", "netInterestIncome": "-55644000", "nonInterestIncome": "None", "operatingExpenses": "1139390000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1430194000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69861000", "sellingGeneralAndAdministrative": "1191884000", "netIncomeFromContinuingOperations": "-450697000" }, "balance": { "goodwill": "1961220000", "inventory": "2481051000", "commonStock": "97221000", "currentDebt": "None", "investments": "None", "totalAssets": "13142352000", "longTermDebt": "5656725000", "shortTermDebt": "1024242000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2630795000", "reportedCurrency": "USD", "retainedEarnings": "-513500000", "totalLiabilities": "10932307000", "otherCurrentAssets": "369331000", "totalCurrentAssets": "5243562000", "currentLongTermDebt": "1024242000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1893071000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7898790000", "currentAccountsPayable": "992911000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2224214000", "shortLongTermDebtTotal": "7802625000", "totalShareholderEquity": "2210045000", "capitalLeaseObligations": "1121658000", "otherCurrentLiabilities": "1527680000", "totalCurrentLiabilities": "3544833000", "otherNonCurrentLiabilities": "609091000", "totalNonCurrentLiabilities": "7387474000", "cashAndShortTermInvestments": "500109000", "commonStockSharesOutstanding": "388338000", "intangibleAssetsExcludingGoodwill": "2630795000", "cashAndCashEquivalentsAtCarryingValue": "500109000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-450697000", "profitLoss": "None", "dividendPayout": "116597000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "493720000", "operatingCashflow": "-182836000", "capitalExpenditures": "54350000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54016000", "cashflowFromInvestment": "-149731000", "stockBasedCompensation": "19420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116597000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-667000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75626000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2920123000, "cost_of_revenue": 1430194000, "gross_profit": 1489929000, "research_and_development": null, "selling_general_admin": 1191884000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 351061000, "depreciation_amortisation": 69861000, "ebitda": 420922000, "interest_expense": 45659000, "interest_income": null, "other_non_operating": null, "pretax_income": 307245000, "tax_provision": 758887000, "effective_tax_rate": null, "net_income": -450697000, "net_income_continuing_ops": -450697000, "net_income_to_common": -450697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 500109000, "short_term_investments": null, "net_receivables": 1893071000, "inventory": 2481051000, "other_current_assets": null, "total_current_assets": 5243562000, "net_ppe": null, "goodwill": 1961220000, "intangible_assets": 2630795000, "goodwill_and_intangibles": 4592015000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7898790000, "total_assets": 13142352000, "short_term_debt": 1024242000, "accounts_payable": 992911000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3544833000, "long_term_debt": 5656725000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7387474000, "total_liabilities": 10932307000, "total_debt": 6680967000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -513500000, "total_equity": 2210045000, "shares_outstanding": 388338000, "operating_cash_flow": -182836000, "stock_based_compensation": 19420000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 54350000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -149731000, "dividends_paid": 116597000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54016000, "free_cash_flow": -128486000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "351061000", "ebitda": "420922000", "netIncome": "-450697000", "grossProfit": "1489929000", "depreciation": "None", "totalRevenue": "2920123000", "costOfRevenue": "1430194000", "interestIncome": "55644000", "incomeBeforeTax": "307245000", "interestExpense": "45659000", "operatingIncome": "350539000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "758887000", "reportedCurrency": "USD", "netInterestIncome": "-55644000", "nonInterestIncome": "None", "operatingExpenses": "1139390000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1430194000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "69861000", "sellingGeneralAndAdministrative": "1191884000", "netIncomeFromContinuingOperations": "-450697000" }, "balance": { "goodwill": "1961220000", "inventory": "2481051000", "commonStock": "97221000", "currentDebt": "None", "investments": "None", "totalAssets": "13142352000", "longTermDebt": "5656725000", "shortTermDebt": "1024242000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "2630795000", "reportedCurrency": "USD", "retainedEarnings": "-513500000", "totalLiabilities": "10932307000", "otherCurrentAssets": "369331000", "totalCurrentAssets": "5243562000", "currentLongTermDebt": "1024242000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1893071000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7898790000", "currentAccountsPayable": "992911000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2224214000", "shortLongTermDebtTotal": "7802625000", "totalShareholderEquity": "2210045000", "capitalLeaseObligations": "1121658000", "otherCurrentLiabilities": "1527680000", "totalCurrentLiabilities": "3544833000", "otherNonCurrentLiabilities": "609091000", "totalNonCurrentLiabilities": "7387474000", "cashAndShortTermInvestments": "500109000", "commonStockSharesOutstanding": "388338000", "intangibleAssetsExcludingGoodwill": "2630795000", "cashAndCashEquivalentsAtCarryingValue": "500109000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-450697000", "profitLoss": "None", "dividendPayout": "116597000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "493720000", "operatingCashflow": "-182836000", "capitalExpenditures": "54350000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54016000", "cashflowFromInvestment": "-149731000", "stockBasedCompensation": "19420000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116597000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-667000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75626000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "income_statement": { "revenue": 1968063000, "cost_of_revenue": 939634000, "gross_profit": 1028429000, "ebit": -32478000, "ebitda": 34597000, "pretax_income": -69068000, "tax_provision": -6093000, "net_income": -57425000, "net_income_to_common": -57425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 806529000, "total_current_assets": 5213557000, "total_assets": 14043898000, "short_term_debt": 987256000, "long_term_debt": 5722448000, "total_debt": 6709704000, "total_liabilities": 11327135000, "total_equity": 2716763000, "shares_outstanding": 388160000, "goodwill_and_intangibles": 4614442000 }, "cash_flow": { "operating_cash_flow": 163575000, "capital_expenditure": 84590000, "free_cash_flow": 248165000, "dividends_paid": 116575000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 349745, "ticker_id": 4218, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:48:32.333456+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-32478000", "ebitda": "34597000", "netIncome": "-57425000", "grossProfit": "1028429000", "depreciation": "None", "totalRevenue": "1968063000", "costOfRevenue": "939634000", "interestIncome": "49719000", "incomeBeforeTax": "-69068000", "interestExpense": "55213000", "operatingIncome": "-29849000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-6093000", "reportedCurrency": "USD", "netInterestIncome": "-49719000", "nonInterestIncome": "None", "operatingExpenses": "1058278000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "939634000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67075000", "sellingGeneralAndAdministrative": "1110059000", "netIncomeFromContinuingOperations": "-57425000" }, "balance": { "goodwill": "1973615000", "inventory": "2787021000", "commonStock": "97209000", "currentDebt": "None", "investments": "None", "totalAssets": "14043898000", "longTermDebt": "5722448000", "shortTermDebt": "987256000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2640827000", "reportedCurrency": "USD", "retainedEarnings": "-60694000", "totalLiabilities": "11327135000", "otherCurrentAssets": "405784000", "totalCurrentAssets": "5213557000", "currentLongTermDebt": "987256000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1214223000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8830341000", "currentAccountsPayable": "1282313000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2292888000", "shortLongTermDebtTotal": "7865556000", "totalShareholderEquity": "2716763000", "capitalLeaseObligations": "1155852000", "otherCurrentLiabilities": "1546866000", "totalCurrentLiabilities": "3816435000", "otherNonCurrentLiabilities": "632400000", "totalNonCurrentLiabilities": "7510700000", "cashAndShortTermInvestments": "806529000", "commonStockSharesOutstanding": "388160000", "intangibleAssetsExcludingGoodwill": "2640827000", "cashAndCashEquivalentsAtCarryingValue": "806529000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57425000", "profitLoss": "None", "dividendPayout": "116575000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-493720000", "operatingCashflow": "163575000", "capitalExpenditures": "84590000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71885000", "cashflowFromInvestment": "-90562000", "stockBasedCompensation": "15784000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116575000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1725000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67075000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1968063000, "cost_of_revenue": 939634000, "gross_profit": 1028429000, "research_and_development": null, "selling_general_admin": 1110059000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -32478000, "depreciation_amortisation": 67075000, "ebitda": 34597000, "interest_expense": 55213000, "interest_income": null, "other_non_operating": null, "pretax_income": -69068000, "tax_provision": -6093000, "effective_tax_rate": null, "net_income": -57425000, "net_income_continuing_ops": -57425000, "net_income_to_common": -57425000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 806529000, "short_term_investments": null, "net_receivables": 1214223000, "inventory": 2787021000, "other_current_assets": null, "total_current_assets": 5213557000, "net_ppe": null, "goodwill": 1973615000, "intangible_assets": 2640827000, "goodwill_and_intangibles": 4614442000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8830341000, "total_assets": 14043898000, "short_term_debt": 987256000, "accounts_payable": 1282313000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3816435000, "long_term_debt": 5722448000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7510700000, "total_liabilities": 11327135000, "total_debt": 6709704000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -60694000, "total_equity": 2716763000, "shares_outstanding": 388160000, "operating_cash_flow": 163575000, "stock_based_compensation": 15784000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84590000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90562000, "dividends_paid": 116575000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -71885000, "free_cash_flow": 248165000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-32478000", "ebitda": "34597000", "netIncome": "-57425000", "grossProfit": "1028429000", "depreciation": "None", "totalRevenue": "1968063000", "costOfRevenue": "939634000", "interestIncome": "49719000", "incomeBeforeTax": "-69068000", "interestExpense": "55213000", "operatingIncome": "-29849000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-6093000", "reportedCurrency": "USD", "netInterestIncome": "-49719000", "nonInterestIncome": "None", "operatingExpenses": "1058278000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "939634000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67075000", "sellingGeneralAndAdministrative": "1110059000", "netIncomeFromContinuingOperations": "-57425000" }, "balance": { "goodwill": "1973615000", "inventory": "2787021000", "commonStock": "97209000", "currentDebt": "None", "investments": "None", "totalAssets": "14043898000", "longTermDebt": "5722448000", "shortTermDebt": "987256000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "2640827000", "reportedCurrency": "USD", "retainedEarnings": "-60694000", "totalLiabilities": "11327135000", "otherCurrentAssets": "405784000", "totalCurrentAssets": "5213557000", "currentLongTermDebt": "987256000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1214223000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8830341000", "currentAccountsPayable": "1282313000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2292888000", "shortLongTermDebtTotal": "7865556000", "totalShareholderEquity": "2716763000", "capitalLeaseObligations": "1155852000", "otherCurrentLiabilities": "1546866000", "totalCurrentLiabilities": "3816435000", "otherNonCurrentLiabilities": "632400000", "totalNonCurrentLiabilities": "7510700000", "cashAndShortTermInvestments": "806529000", "commonStockSharesOutstanding": "388160000", "intangibleAssetsExcludingGoodwill": "2640827000", "cashAndCashEquivalentsAtCarryingValue": "806529000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-57425000", "profitLoss": "None", "dividendPayout": "116575000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-493720000", "operatingCashflow": "163575000", "capitalExpenditures": "84590000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-71885000", "cashflowFromInvestment": "-90562000", "stockBasedCompensation": "15784000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116575000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1725000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67075000", "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": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "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": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "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": "2026-03-31" }, "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" ] } } }