{ "ticker": { "uuid": "7b14ecde-db60-488c-88b4-99ef97dd58cc", "symbol": "RUSHB", "name": "Rush Enterprises B Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto & Truck Dealerships", "page_url": "https://sharemaestro.com/factors/ticker/7b14ecde-db60-488c-88b4-99ef97dd58cc/", "api_url": "https://sharemaestro.com/factors/api/tickers/7b14ecde-db60-488c-88b4-99ef97dd58cc/" }, "ticker_metadata": { "id": 8092, "uuid": "7b14ecde-db60-488c-88b4-99ef97dd58cc", "symbol": "RUSHB", "name": "Rush Enterprises B Inc", "asset_type": "equity", "market_cap": 5174084000, "stock_exchange_id": 2, "industry": "Auto & Truck Dealerships", "sector": "Consumer Cyclical", "description": "Rush Enterprises, Inc. is an integrated retailer of commercial vehicles and related services in the United States. The company is headquartered in New Braunfels, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "7b14ecde-db60-488c-88b4-99ef97dd58cc", "symbol": "RUSHB", "name": "Rush Enterprises B Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Auto & Truck Dealerships", "page_url": "https://sharemaestro.com/factors/ticker/7b14ecde-db60-488c-88b4-99ef97dd58cc/", "api_url": "https://sharemaestro.com/factors/api/tickers/7b14ecde-db60-488c-88b4-99ef97dd58cc/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.89, "value": 0.76, "quality": 0.7, "momentum": 0.75, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 67.0, "market_cap": 5350957645, "pe_ratio": 20.1992, "earnings_yield": 0.0495, "ebitda_to_ev": 0.0934, "shareholder_yield": 0.0111, "roe": 0.1168, "piotroski_f_score": 5, "momentum_12_1": 0.3145, "volatility_252d": 0.3113 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:21.354919+00:00", "batch_id": "" }, "size": { "price_close": 66.995, "market_cap": 5350957645, "market_cap_usd": 5350957645, "enterprise_value": 6360188645, "shares_outstanding": 79871000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 20.1992, "pb_ratio": 2.3585, "ptbv_ratio": 2.9272, "ps_ratio": 0.7363, "pcf_ratio": 6.7272, "pfcf_ratio": 3.8151, "ev_ebitda": 10.7044, "ev_ebit": 16.5589, "ev_sales": 0.8751, "ev_fcf": 4.5347, "earnings_yield": 0.0495, "fcf_yield": 0.2205, "price_to_sales": 0.7363, "price_to_book": 2.3585, "price_to_cashflow": 6.7272, "ebitda_to_ev": 0.0934, "sales_yield": 1.1427 }, "yield": { "dividend_yield": 0.0111, "buyback_yield": 0, "shareholder_yield": 0.0111, "debt_paydown_yield": null, "total_yield": 0.0111 }, "quality": { "gross_margin": 0.1891, "operating_margin": 0.0529, "net_margin": 0.0365, "ebitda_margin": 0.0818, "fcf_margin": 0.193, "roe": 0.1168, "roa": 0.0587, "roic": 0.0913, "roc_greenblatt": null, "asset_turnover": 1.6093, "cash_conversion": 5.2945, "accruals_ratio": -0.1175, "sbc_to_revenue": 0.0045, "piotroski_f_score": 5, "altman_z_score": 4.122, "earnings_stability_5y": 0.1079, "revenue_stability_5y": 0.2008, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3043, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.9805, "net_debt_to_ebitda": 1.6986, "debt_to_assets": 0.2765, "interest_coverage": 9.6686, "current_ratio": 1.4578, "quick_ratio": 0.3735, "net_debt": 1009231000, "local_beta": 0.0005, "volatility_252d": 0.3113, "volatility_60d": 0.716, "max_drawdown_12m": -0.1705, "risk_adjusted_momentum": 1.0103 }, "growth": { "revenue_growth_1y": -0.0663, "revenue_growth_3y_cagr": 0.0154, "revenue_growth_5y_cagr": 0.0944, "eps_growth_1y": -0.0955, "eps_growth_3y_cagr": -0.1232, "eps_growth_5y_cagr": 0.1808, "fcf_growth_1y": 0.0087, "book_value_growth_1y": 0.0427, "revenue_growth": -0.0663, "earnings_growth": -0.0955 }, "momentum": { "price_return_1m": -0.0203, "price_return_3m": 0.1185, "price_return_6m": 0.2072, "price_return_9m": 0.1432, "price_return_12m": 0.2878, "price_return_12m_ex1m": 0.3145, "momentum_6m": 0.2072, "momentum_12m": 0.2878, "momentum_12_1": 0.3145, "distance_from_52w_high": -0.1314, "distance_from_52w_low": 0.3627, "relative_strength": 0.1299 }, "raw_ttm": { "revenue_ttm": 7267550000, "gross_profit_ttm": 1374106000, "ebit_ttm": 384095000, "ebitda_ttm": 594165000, "net_income_ttm": 264910000, "eps_diluted_ttm": 3.3167, "operating_cash_flow_ttm": 795426000, "capital_expenditure_ttm": 607132000, "fcf_ttm": 1402558000, "dividends_paid_ttm": 59262000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 39726000, "cash_and_equivalents": 239654000, "total_current_assets": 2205087000, "total_current_liabilities": 1512583000, "net_ppe": null, "total_assets": 4516055000, "total_debt": 1248885000, "total_equity": 2268779000, "net_working_capital": 1424085000, "book_value_per_share": 28.4055, "retained_earnings": 1950700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1828002000, "tangible_book_per_share": 22.8869 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 53, "rank_pb": 55, "rank_ptbv": 54, "rank_ps": 21, "rank_pcf": 26, "rank_ev_ebitda": 43, "rank_ev_ebit": 61, "rank_earnings_yield": 53, "rank_fcf_yield": 14, "rank_dividend_yield": 44, "rank_shareholder_yield": 44, "rank_total_yield": 45, "rank_roe": 37, "rank_roc": 50, "rank_roic": 41, "rank_gross_margin": 84, "rank_fcf_margin": 49, "rank_piotroski": 55, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 73, "rank_eps_growth_5y": 32, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 35, "rank_relative_strength": 40 }, "composites": { "value_composite": 24, "quality_composite": 30, "momentum_composite": 25, "growth_composite": 86, "yield_composite": 30, "svqf_composite": 77, "vc1_composite": 22, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 11, "quality_value_composite": 0.7294, "os_score": 0.89, "value_percentile": 0.76, "quality_percentile": 0.7, "momentum_percentile": 0.75, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 28, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 2614, "ticker_id": 8092, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:21.354919+00:00", "batch_id": "", "os_score_delta": null, "price_close": 66.995, "market_cap": 5350957645, "market_cap_usd": 5350957645, "enterprise_value": 6360188645, "shares_outstanding": 79871000, "fx_rate_to_usd": null, "pe_ratio": 20.19915309, "pb_ratio": 2.35851868, "ptbv_ratio": 2.92721652, "ps_ratio": 0.73628082, "pcf_ratio": 6.72715959, "pfcf_ratio": 3.81514179, "ev_ebitda": 10.70441484, "ev_ebit": 16.55889466, "ev_sales": 0.87514894, "ev_fcf": 4.53470633, "earnings_yield": 0.04950703, "fcf_yield": 0.22052145, "dividend_yield": 0.01107503, "buyback_yield": 0, "shareholder_yield": 0.01107503, "debt_paydown_yield": null, "total_yield": 0.01107503, "gross_margin": 0.18907417, "operating_margin": 0.05285069, "net_margin": 0.03645107, "ebitda_margin": 0.08175589, "fcf_margin": 0.19298911, "roe": 0.11676325, "roa": 0.0586596, "roic": 0.09132818, "roc_greenblatt": null, "asset_turnover": 1.60926959, "cash_conversion": 5.29446982, "accruals_ratio": -0.11747333, "sbc_to_revenue": 0.00447909, "debt_to_equity": 0.98045513, "net_debt_to_ebitda": 1.69857026, "debt_to_assets": 0.27654335, "interest_coverage": 9.66860494, "current_ratio": 1.45782876, "quick_ratio": 0.37353983, "net_debt": 1009231000, "revenue_growth_1y": -0.0662969, "revenue_growth_3y_cagr": 0.01537037, "revenue_growth_5y_cagr": 0.09437346, "eps_growth_1y": -0.09545971, "eps_growth_3y_cagr": -0.123243, "eps_growth_5y_cagr": 0.18084674, "fcf_growth_1y": 0.00870797, "book_value_growth_1y": 0.04271843, "piotroski_f_score": 5, "altman_z_score": 4.12199676, "earnings_stability_5y": 0.107896, "revenue_stability_5y": 0.200774, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02029744, "price_return_3m": 0.11849596, "price_return_6m": 0.2072063, "price_return_9m": 0.14324963, "price_return_12m": 0.28784034, "price_return_12m_ex1m": 0.31452177, "distance_from_52w_high": -0.13137675, "distance_from_52w_low": 0.36271457, "relative_strength": 0.12989929, "local_beta": 0.0005, "volatility_252d": 0.311323, "volatility_60d": 0.716, "max_drawdown_12m": -0.17046772, "revenue_ttm": 7267550000, "gross_profit_ttm": 1374106000, "ebit_ttm": 384095000, "ebitda_ttm": 594165000, "net_income_ttm": 264910000, "eps_diluted_ttm": 3.31672322, "operating_cash_flow_ttm": 795426000, "capital_expenditure_ttm": 607132000, "fcf_ttm": 1402558000, "dividends_paid_ttm": 59262000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 39726000, "cash_and_equivalents": 239654000, "total_current_assets": 2205087000, "total_current_liabilities": 1512583000, "net_ppe": null, "total_assets": 4516055000, "total_debt": 1248885000, "total_equity": 2268779000, "net_working_capital": 1424085000, "book_value_per_share": 28.40554144, "retained_earnings": 1950700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1828002000, "tangible_book_per_share": 22.88693017, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 53, "rank_pb": 55, "rank_ptbv": 54, "rank_ps": 21, "rank_pcf": 26, "rank_ev_ebitda": 43, "rank_ev_ebit": 61, "rank_earnings_yield": 53, "rank_fcf_yield": 14, "rank_dividend_yield": 44, "rank_shareholder_yield": 44, "rank_total_yield": 45, "rank_roe": 37, "rank_roc": 50, "rank_roic": 41, "rank_gross_margin": 84, "rank_fcf_margin": 49, "rank_piotroski": 55, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 73, "rank_eps_growth_5y": 32, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 35, "rank_relative_strength": 40, "value_composite": 24, "quality_composite": 30, "momentum_composite": 25, "growth_composite": 86, "yield_composite": 30, "svqf_composite": 77, "vc1_composite": 22, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 11, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 28, "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": 67.0, "os": 0.89, "value": 0.76, "quality": 0.7, "momentum": 0.75, "confidence": 1, "coverage": 1, "pe_ratio": 20.1992, "earnings_yield": 0.0495, "shareholder_yield": 0.0111, "roe": 0.1168, "momentum_12_1": 0.3145, "complete_fields": { "id": 2614, "ticker_id": 8092, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:50:21.354919+00:00", "batch_id": "", "os_score_delta": null, "price_close": 66.995, "market_cap": 5350957645, "market_cap_usd": 5350957645, "enterprise_value": 6360188645, "shares_outstanding": 79871000, "fx_rate_to_usd": null, "pe_ratio": 20.19915309, "pb_ratio": 2.35851868, "ptbv_ratio": 2.92721652, "ps_ratio": 0.73628082, "pcf_ratio": 6.72715959, "pfcf_ratio": 3.81514179, "ev_ebitda": 10.70441484, "ev_ebit": 16.55889466, "ev_sales": 0.87514894, "ev_fcf": 4.53470633, "earnings_yield": 0.04950703, "fcf_yield": 0.22052145, "dividend_yield": 0.01107503, "buyback_yield": 0, "shareholder_yield": 0.01107503, "debt_paydown_yield": null, "total_yield": 0.01107503, "gross_margin": 0.18907417, "operating_margin": 0.05285069, "net_margin": 0.03645107, "ebitda_margin": 0.08175589, "fcf_margin": 0.19298911, "roe": 0.11676325, "roa": 0.0586596, "roic": 0.09132818, "roc_greenblatt": null, "asset_turnover": 1.60926959, "cash_conversion": 5.29446982, "accruals_ratio": -0.11747333, "sbc_to_revenue": 0.00447909, "debt_to_equity": 0.98045513, "net_debt_to_ebitda": 1.69857026, "debt_to_assets": 0.27654335, "interest_coverage": 9.66860494, "current_ratio": 1.45782876, "quick_ratio": 0.37353983, "net_debt": 1009231000, "revenue_growth_1y": -0.0662969, "revenue_growth_3y_cagr": 0.01537037, "revenue_growth_5y_cagr": 0.09437346, "eps_growth_1y": -0.09545971, "eps_growth_3y_cagr": -0.123243, "eps_growth_5y_cagr": 0.18084674, "fcf_growth_1y": 0.00870797, "book_value_growth_1y": 0.04271843, "piotroski_f_score": 5, "altman_z_score": 4.12199676, "earnings_stability_5y": 0.107896, "revenue_stability_5y": 0.200774, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02029744, "price_return_3m": 0.11849596, "price_return_6m": 0.2072063, "price_return_9m": 0.14324963, "price_return_12m": 0.28784034, "price_return_12m_ex1m": 0.31452177, "distance_from_52w_high": -0.13137675, "distance_from_52w_low": 0.36271457, "relative_strength": 0.12989929, "local_beta": 0.0005, "volatility_252d": 0.311323, "volatility_60d": 0.716, "max_drawdown_12m": -0.17046772, "revenue_ttm": 7267550000, "gross_profit_ttm": 1374106000, "ebit_ttm": 384095000, "ebitda_ttm": 594165000, "net_income_ttm": 264910000, "eps_diluted_ttm": 3.31672322, "operating_cash_flow_ttm": 795426000, "capital_expenditure_ttm": 607132000, "fcf_ttm": 1402558000, "dividends_paid_ttm": 59262000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 39726000, "cash_and_equivalents": 239654000, "total_current_assets": 2205087000, "total_current_liabilities": 1512583000, "net_ppe": null, "total_assets": 4516055000, "total_debt": 1248885000, "total_equity": 2268779000, "net_working_capital": 1424085000, "book_value_per_share": 28.40554144, "retained_earnings": 1950700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1828002000, "tangible_book_per_share": 22.88693017, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 53, "rank_pb": 55, "rank_ptbv": 54, "rank_ps": 21, "rank_pcf": 26, "rank_ev_ebitda": 43, "rank_ev_ebit": 61, "rank_earnings_yield": 53, "rank_fcf_yield": 14, "rank_dividend_yield": 44, "rank_shareholder_yield": 44, "rank_total_yield": 45, "rank_roe": 37, "rank_roc": 50, "rank_roic": 41, "rank_gross_margin": 84, "rank_fcf_margin": 49, "rank_piotroski": 55, "rank_accruals": 16, "rank_sue": 50, "rank_eps_growth_1y": 73, "rank_eps_growth_5y": 32, "rank_revenue_growth_1y": 87, "rank_momentum_12m": 37, "rank_momentum_12m_ex1m": 35, "rank_relative_strength": 40, "value_composite": 24, "quality_composite": 30, "momentum_composite": 25, "growth_composite": 86, "yield_composite": 30, "svqf_composite": 77, "vc1_composite": 22, "vc2_composite": 23, "vc3_composite": 23, "trending_value_composite": null, "overall_composite": 11, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 86, "small_cap_core_rank": 28, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "income_statement": { "revenue": 7434195000, "cost_of_revenue": 6044667000, "gross_profit": 1389528000, "ebit": 393344000, "ebitda": 646187000, "pretax_income": 345866000, "tax_provision": 79828000, "net_income": 263778000, "net_income_to_common": 263778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 212645000, "total_current_assets": 2091138000, "total_assets": 4430536000, "short_term_debt": 971759000, "long_term_debt": 274798000, "total_debt": 1246557000, "total_liabilities": 2204693000, "total_equity": 2203229000, "shares_outstanding": 80726000, "goodwill_and_intangibles": 441615000 }, "cash_flow": { "operating_cash_flow": 973086000, "capital_expenditure": 399831000, "free_cash_flow": 1372917000, "dividends_paid": 58331000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162807, "ticker_id": 8092, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "393344000", "ebitda": "646187000", "netIncome": "263778000", "grossProfit": "1389528000", "depreciation": "None", "totalRevenue": "7434195000", "costOfRevenue": "6044667000", "interestIncome": "1916000", "incomeBeforeTax": "345866000", "interestExpense": "48151000", "operatingIncome": "393344000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "79828000", "reportedCurrency": "USD", "netInterestIncome": "-46235000", "nonInterestIncome": "None", "operatingExpenses": "996184000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6044667000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "252843000", "sellingGeneralAndAdministrative": "996184000", "netIncomeFromContinuingOperations": "266038000" }, "balance": { "goodwill": "441615000", "inventory": "1534471000", "commonStock": "835000", "currentDebt": "None", "investments": "None", "totalAssets": "4430536000", "longTermDebt": "274798000", "shortTermDebt": "971759000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1904091000", "totalLiabilities": "2204693000", "otherCurrentAssets": "54662000", "totalCurrentAssets": "2091138000", "currentLongTermDebt": "918082000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "289360000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2339398000", "currentAccountsPayable": "230763000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1550102000", "totalShareholderEquity": "2203229000", "capitalLeaseObligations": "249651000", "otherCurrentLiabilities": "289568000", "totalCurrentLiabilities": "1492090000", "otherNonCurrentLiabilities": "34225000", "totalNonCurrentLiabilities": "712603000", "cashAndShortTermInvestments": "212645000", "commonStockSharesOutstanding": "80726000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "212645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "266038000", "profitLoss": "None", "dividendPayout": "58331000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "354937000", "operatingCashflow": "973086000", "capitalExpenditures": "399831000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-571603000", "cashflowFromInvestment": "-417110000", "stockBasedCompensation": "31729000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58331000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-194915000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "252843000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7434195000, "cost_of_revenue": 6044667000, "gross_profit": 1389528000, "research_and_development": null, "selling_general_admin": 996184000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 393344000, "depreciation_amortisation": 252843000, "ebitda": 646187000, "interest_expense": 48151000, "interest_income": null, "other_non_operating": null, "pretax_income": 345866000, "tax_provision": 79828000, "effective_tax_rate": null, "net_income": 263778000, "net_income_continuing_ops": 266038000, "net_income_to_common": 263778000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 212645000, "short_term_investments": null, "net_receivables": 289360000, "inventory": 1534471000, "other_current_assets": null, "total_current_assets": 2091138000, "net_ppe": null, "goodwill": 441615000, "intangible_assets": null, "goodwill_and_intangibles": 441615000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2339398000, "total_assets": 4430536000, "short_term_debt": 971759000, "accounts_payable": 230763000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1492090000, "long_term_debt": 274798000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 712603000, "total_liabilities": 2204693000, "total_debt": 1246557000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1904091000, "total_equity": 2203229000, "shares_outstanding": 80726000, "operating_cash_flow": 973086000, "stock_based_compensation": 31729000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 399831000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -417110000, "dividends_paid": 58331000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -571603000, "free_cash_flow": 1372917000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "393344000", "ebitda": "646187000", "netIncome": "263778000", "grossProfit": "1389528000", "depreciation": "None", "totalRevenue": "7434195000", "costOfRevenue": "6044667000", "interestIncome": "1916000", "incomeBeforeTax": "345866000", "interestExpense": "48151000", "operatingIncome": "393344000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "79828000", "reportedCurrency": "USD", "netInterestIncome": "-46235000", "nonInterestIncome": "None", "operatingExpenses": "996184000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6044667000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "252843000", "sellingGeneralAndAdministrative": "996184000", "netIncomeFromContinuingOperations": "266038000" }, "balance": { "goodwill": "441615000", "inventory": "1534471000", "commonStock": "835000", "currentDebt": "None", "investments": "None", "totalAssets": "4430536000", "longTermDebt": "274798000", "shortTermDebt": "971759000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1904091000", "totalLiabilities": "2204693000", "otherCurrentAssets": "54662000", "totalCurrentAssets": "2091138000", "currentLongTermDebt": "918082000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "289360000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2339398000", "currentAccountsPayable": "230763000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1550102000", "totalShareholderEquity": "2203229000", "capitalLeaseObligations": "249651000", "otherCurrentLiabilities": "289568000", "totalCurrentLiabilities": "1492090000", "otherNonCurrentLiabilities": "34225000", "totalNonCurrentLiabilities": "712603000", "cashAndShortTermInvestments": "212645000", "commonStockSharesOutstanding": "80726000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "212645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "266038000", "profitLoss": "None", "dividendPayout": "58331000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "354937000", "operatingCashflow": "973086000", "capitalExpenditures": "399831000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-571603000", "cashflowFromInvestment": "-417110000", "stockBasedCompensation": "31729000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58331000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-194915000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "252843000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "income_statement": { "revenue": 7804746000, "cost_of_revenue": 6273330000, "gross_profit": 1531416000, "ebit": 469839000, "ebitda": 705940000, "pretax_income": 397815000, "tax_provision": 92845000, "net_income": 304153000, "net_income_to_common": 304153000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228131000, "total_current_assets": 2389715000, "total_assets": 4617547000, "short_term_debt": 1135541000, "long_term_debt": 408440000, "total_debt": 1543981000, "total_liabilities": 2455644000, "total_equity": 2141549000, "shares_outstanding": 81818000, "goodwill_and_intangibles": 439493000 }, "cash_flow": { "operating_cash_flow": 619550000, "capital_expenditure": 433047000, "free_cash_flow": 1052597000, "dividends_paid": 55508000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162812, "ticker_id": 8092, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "469839000", "ebitda": "705940000", "netIncome": "304153000", "grossProfit": "1531416000", "depreciation": "None", "totalRevenue": "7804746000", "costOfRevenue": "6273330000", "interestIncome": "1166000", "incomeBeforeTax": "397815000", "interestExpense": "72024000", "operatingIncome": "468090000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "92845000", "reportedCurrency": "USD", "netInterestIncome": "-70858000", "nonInterestIncome": "None", "operatingExpenses": "1063326000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6273330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236101000", "sellingGeneralAndAdministrative": "993388000", "netIncomeFromContinuingOperations": "304970000" }, "balance": { "goodwill": "427493000", "inventory": "1787744000", "commonStock": "824000", "currentDebt": "None", "investments": "None", "totalAssets": "4617547000", "longTermDebt": "408440000", "shortTermDebt": "1135541000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12000000", "reportedCurrency": "USD", "retainedEarnings": "1698614000", "totalLiabilities": "2455644000", "otherCurrentAssets": "18958000", "totalCurrentAssets": "2389715000", "currentLongTermDebt": "1081199000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "354882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2227832000", "currentAccountsPayable": "244018000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1734090000", "totalShareholderEquity": "2141549000", "capitalLeaseObligations": "244451000", "otherCurrentLiabilities": "160809000", "totalCurrentLiabilities": "1650119000", "otherNonCurrentLiabilities": "28060000", "totalNonCurrentLiabilities": "805525000", "cashAndShortTermInvestments": "228131000", "commonStockSharesOutstanding": "81818000", "intangibleAssetsExcludingGoodwill": "12000000", "cashAndCashEquivalentsAtCarryingValue": "228131000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "304970000", "profitLoss": "None", "dividendPayout": "55508000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "85071000", "operatingCashflow": "619550000", "capitalExpenditures": "433047000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129321000", "cashflowFromInvestment": "-445577000", "stockBasedCompensation": "30350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55508000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15746000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "236101000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7804746000, "cost_of_revenue": 6273330000, "gross_profit": 1531416000, "research_and_development": null, "selling_general_admin": 993388000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 469839000, "depreciation_amortisation": 236101000, "ebitda": 705940000, "interest_expense": 72024000, "interest_income": null, "other_non_operating": null, "pretax_income": 397815000, "tax_provision": 92845000, "effective_tax_rate": null, "net_income": 304153000, "net_income_continuing_ops": 304970000, "net_income_to_common": 304153000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 228131000, "short_term_investments": null, "net_receivables": 354882000, "inventory": 1787744000, "other_current_assets": null, "total_current_assets": 2389715000, "net_ppe": null, "goodwill": 427493000, "intangible_assets": 12000000, "goodwill_and_intangibles": 439493000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2227832000, "total_assets": 4617547000, "short_term_debt": 1135541000, "accounts_payable": 244018000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1650119000, "long_term_debt": 408440000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 805525000, "total_liabilities": 2455644000, "total_debt": 1543981000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1698614000, "total_equity": 2141549000, "shares_outstanding": 81818000, "operating_cash_flow": 619550000, "stock_based_compensation": 30350000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 433047000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -445577000, "dividends_paid": 55508000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -129321000, "free_cash_flow": 1052597000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "469839000", "ebitda": "705940000", "netIncome": "304153000", "grossProfit": "1531416000", "depreciation": "None", "totalRevenue": "7804746000", "costOfRevenue": "6273330000", "interestIncome": "1166000", "incomeBeforeTax": "397815000", "interestExpense": "72024000", "operatingIncome": "468090000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "92845000", "reportedCurrency": "USD", "netInterestIncome": "-70858000", "nonInterestIncome": "None", "operatingExpenses": "1063326000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6273330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "236101000", "sellingGeneralAndAdministrative": "993388000", "netIncomeFromContinuingOperations": "304970000" }, "balance": { "goodwill": "427493000", "inventory": "1787744000", "commonStock": "824000", "currentDebt": "None", "investments": "None", "totalAssets": "4617547000", "longTermDebt": "408440000", "shortTermDebt": "1135541000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12000000", "reportedCurrency": "USD", "retainedEarnings": "1698614000", "totalLiabilities": "2455644000", "otherCurrentAssets": "18958000", "totalCurrentAssets": "2389715000", "currentLongTermDebt": "1081199000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "354882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2227832000", "currentAccountsPayable": "244018000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1734090000", "totalShareholderEquity": "2141549000", "capitalLeaseObligations": "244451000", "otherCurrentLiabilities": "160809000", "totalCurrentLiabilities": "1650119000", "otherNonCurrentLiabilities": "28060000", "totalNonCurrentLiabilities": "805525000", "cashAndShortTermInvestments": "228131000", "commonStockSharesOutstanding": "81818000", "intangibleAssetsExcludingGoodwill": "12000000", "cashAndCashEquivalentsAtCarryingValue": "228131000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "304970000", "profitLoss": "None", "dividendPayout": "55508000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "85071000", "operatingCashflow": "619550000", "capitalExpenditures": "433047000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-129321000", "cashflowFromInvestment": "-445577000", "stockBasedCompensation": "30350000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55508000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15746000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "236101000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "income_statement": { "revenue": 7925024000, "cost_of_revenue": 6331934000, "gross_profit": 1593090000, "ebit": 515755000, "ebitda": 736896000, "pretax_income": 462061000, "tax_provision": 114000000, "net_income": 347055000, "net_income_to_common": 347055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183725000, "total_current_assets": 2260304000, "total_assets": 4364241000, "short_term_debt": 1193301000, "long_term_debt": 414002000, "total_debt": 1607303000, "total_liabilities": 2473825000, "total_equity": 1870879000, "shares_outstanding": 83720000, "goodwill_and_intangibles": 433008000 }, "cash_flow": { "operating_cash_flow": 295713000, "capital_expenditure": 368881000, "free_cash_flow": 664594000, "dividends_paid": 50582000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162817, "ticker_id": 8092, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "515755000", "ebitda": "736896000", "netIncome": "347055000", "grossProfit": "1593090000", "depreciation": "None", "totalRevenue": "7925024000", "costOfRevenue": "6331934000", "interestIncome": "777000", "incomeBeforeTax": "462061000", "interestExpense": "53694000", "operatingIncome": "512381000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "114000000", "reportedCurrency": "USD", "netInterestIncome": "-45877000", "nonInterestIncome": "None", "operatingExpenses": "1080709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6331934000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221141000", "sellingGeneralAndAdministrative": "1017703000", "netIncomeFromContinuingOperations": "368244000" }, "balance": { "goodwill": "420708000", "inventory": "1801447000", "commonStock": "806000", "currentDebt": "None", "investments": "None", "totalAssets": "4364241000", "longTermDebt": "414002000", "shortTermDebt": "1193301000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "12300000", "reportedCurrency": "USD", "retainedEarnings": "1450025000", "totalLiabilities": "2473825000", "otherCurrentAssets": "15779000", "totalCurrentAssets": "2260304000", "currentLongTermDebt": "1139744000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "259353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2103937000", "currentAccountsPayable": "162134000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1809434000", "totalShareholderEquity": "1870879000", "capitalLeaseObligations": "255688000", "otherCurrentLiabilities": "311104000", "totalCurrentLiabilities": "1673310000", "otherNonCurrentLiabilities": "24811000", "totalNonCurrentLiabilities": "800514999", "cashAndShortTermInvestments": "183725000", "commonStockSharesOutstanding": "83720000", "intangibleAssetsExcludingGoodwill": "12300000", "cashAndCashEquivalentsAtCarryingValue": "183725000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "347055000", "profitLoss": "None", "dividendPayout": "50582000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-297678000", "operatingCashflow": "295713000", "capitalExpenditures": "368881000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73962000", "cashflowFromInvestment": "-387030000", "stockBasedCompensation": "30354000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50582000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-211778000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221141000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7925024000, "cost_of_revenue": 6331934000, "gross_profit": 1593090000, "research_and_development": null, "selling_general_admin": 1017703000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 515755000, "depreciation_amortisation": 221141000, "ebitda": 736896000, "interest_expense": 53694000, "interest_income": null, "other_non_operating": null, "pretax_income": 462061000, "tax_provision": 114000000, "effective_tax_rate": null, "net_income": 347055000, "net_income_continuing_ops": 368244000, "net_income_to_common": 347055000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 183725000, "short_term_investments": null, "net_receivables": 259353000, "inventory": 1801447000, "other_current_assets": null, "total_current_assets": 2260304000, "net_ppe": null, "goodwill": 420708000, "intangible_assets": 12300000, "goodwill_and_intangibles": 433008000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2103937000, "total_assets": 4364241000, "short_term_debt": 1193301000, "accounts_payable": 162134000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1673310000, "long_term_debt": 414002000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 800514999, "total_liabilities": 2473825000, "total_debt": 1607303000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1450025000, "total_equity": 1870879000, "shares_outstanding": 83720000, "operating_cash_flow": 295713000, "stock_based_compensation": 30354000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 368881000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -387030000, "dividends_paid": 50582000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 73962000, "free_cash_flow": 664594000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "515755000", "ebitda": "736896000", "netIncome": "347055000", "grossProfit": "1593090000", "depreciation": "None", "totalRevenue": "7925024000", "costOfRevenue": "6331934000", "interestIncome": "777000", "incomeBeforeTax": "462061000", "interestExpense": "53694000", "operatingIncome": "512381000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "114000000", "reportedCurrency": "USD", "netInterestIncome": "-45877000", "nonInterestIncome": "None", "operatingExpenses": "1080709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6331934000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "221141000", "sellingGeneralAndAdministrative": "1017703000", "netIncomeFromContinuingOperations": "368244000" }, "balance": { "goodwill": "420708000", "inventory": "1801447000", "commonStock": "806000", "currentDebt": "None", "investments": "None", "totalAssets": "4364241000", "longTermDebt": "414002000", "shortTermDebt": "1193301000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "12300000", "reportedCurrency": "USD", "retainedEarnings": "1450025000", "totalLiabilities": "2473825000", "otherCurrentAssets": "15779000", "totalCurrentAssets": "2260304000", "currentLongTermDebt": "1139744000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "259353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2103937000", "currentAccountsPayable": "162134000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1809434000", "totalShareholderEquity": "1870879000", "capitalLeaseObligations": "255688000", "otherCurrentLiabilities": "311104000", "totalCurrentLiabilities": "1673310000", "otherNonCurrentLiabilities": "24811000", "totalNonCurrentLiabilities": "800514999", "cashAndShortTermInvestments": "183725000", "commonStockSharesOutstanding": "83720000", "intangibleAssetsExcludingGoodwill": "12300000", "cashAndCashEquivalentsAtCarryingValue": "183725000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "347055000", "profitLoss": "None", "dividendPayout": "50582000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-297678000", "operatingCashflow": "295713000", "capitalExpenditures": "368881000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "73962000", "cashflowFromInvestment": "-387030000", "stockBasedCompensation": "30354000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50582000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-211778000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "221141000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "income_statement": { "revenue": 7101670000, "cost_of_revenue": 5614511000, "gross_profit": 1487159000, "ebit": 503658000, "ebitda": 702807000, "pretax_income": 509327000, "tax_provision": 117242000, "net_income": 391382000, "net_income_to_common": 391382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201044000, "total_current_assets": 1867743000, "total_assets": 3821066000, "short_term_debt": 977415000, "long_term_debt": 275433000, "total_debt": 1252848000, "total_liabilities": 2058044000, "total_equity": 1744491000, "shares_outstanding": 85726496, "goodwill_and_intangibles": 428663000 }, "cash_flow": { "operating_cash_flow": 294400000, "capital_expenditure": 243060000, "free_cash_flow": 537460000, "dividends_paid": 44556000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162822, "ticker_id": 8092, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "503658000", "ebitda": "702807000", "netIncome": "391382000", "grossProfit": "1487159000", "depreciation": "None", "totalRevenue": "7101670000", "costOfRevenue": "5614511000", "interestIncome": "639000", "incomeBeforeTax": "509327000", "interestExpense": "19763000", "operatingIncome": "506113000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "117242000", "reportedCurrency": "USD", "netInterestIncome": "-19124000", "nonInterestIncome": "None", "operatingExpenses": "983501000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "22338000", "costofGoodsAndServicesSold": "5614511000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "199149000", "sellingGeneralAndAdministrative": "919136000", "netIncomeFromContinuingOperations": "392085000" }, "balance": { "goodwill": "416363000", "inventory": "1429429000", "commonStock": "572000", "currentDebt": "None", "investments": "None", "totalAssets": "3821066000", "longTermDebt": "275433000", "shortTermDebt": "977415000", "treasuryStock": "-130930000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "12300000", "reportedCurrency": "USD", "retainedEarnings": "1378337000", "totalLiabilities": "2058044000", "otherCurrentAssets": "46395000", "totalCurrentAssets": "1867743000", "currentLongTermDebt": "933203000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "190875000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1953323000", "currentAccountsPayable": "171717000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1368594000", "shortLongTermDebtTotal": "1435360000", "totalShareholderEquity": "1744491000", "capitalLeaseObligations": "226724000", "otherCurrentLiabilities": "279542000", "totalCurrentLiabilities": "1428674000", "otherNonCurrentLiabilities": "19455000", "totalNonCurrentLiabilities": "629370000", "cashAndShortTermInvestments": "201044000", "commonStockSharesOutstanding": "85726496", "intangibleAssetsExcludingGoodwill": "12300000", "cashAndCashEquivalentsAtCarryingValue": "201044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "392085000", "profitLoss": "None", "dividendPayout": "44556000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-324508000", "operatingCashflow": "294400000", "capitalExpenditures": "243060000", "changeInReceivables": "-74607000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-690000", "cashflowFromInvestment": "-240930000", "stockBasedCompensation": "25315000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44556000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "52780000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93709000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "199149000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7101670000, "cost_of_revenue": 5614511000, "gross_profit": 1487159000, "research_and_development": null, "selling_general_admin": 919136000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 503658000, "depreciation_amortisation": 199149000, "ebitda": 702807000, "interest_expense": 19763000, "interest_income": null, "other_non_operating": null, "pretax_income": 509327000, "tax_provision": 117242000, "effective_tax_rate": null, "net_income": 391382000, "net_income_continuing_ops": 392085000, "net_income_to_common": 391382000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201044000, "short_term_investments": null, "net_receivables": 190875000, "inventory": 1429429000, "other_current_assets": null, "total_current_assets": 1867743000, "net_ppe": null, "goodwill": 416363000, "intangible_assets": 12300000, "goodwill_and_intangibles": 428663000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1953323000, "total_assets": 3821066000, "short_term_debt": 977415000, "accounts_payable": 171717000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1428674000, "long_term_debt": 275433000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 629370000, "total_liabilities": 2058044000, "total_debt": 1252848000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1378337000, "total_equity": 1744491000, "shares_outstanding": 85726496, "operating_cash_flow": 294400000, "stock_based_compensation": 25315000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 243060000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -240930000, "dividends_paid": 44556000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -690000, "free_cash_flow": 537460000, "net_change_in_cash": 52780000 }, "raw_data": { "income": { "ebit": "503658000", "ebitda": "702807000", "netIncome": "391382000", "grossProfit": "1487159000", "depreciation": "None", "totalRevenue": "7101670000", "costOfRevenue": "5614511000", "interestIncome": "639000", "incomeBeforeTax": "509327000", "interestExpense": "19763000", "operatingIncome": "506113000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "117242000", "reportedCurrency": "USD", "netInterestIncome": "-19124000", "nonInterestIncome": "None", "operatingExpenses": "983501000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "22338000", "costofGoodsAndServicesSold": "5614511000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "199149000", "sellingGeneralAndAdministrative": "919136000", "netIncomeFromContinuingOperations": "392085000" }, "balance": { "goodwill": "416363000", "inventory": "1429429000", "commonStock": "572000", "currentDebt": "None", "investments": "None", "totalAssets": "3821066000", "longTermDebt": "275433000", "shortTermDebt": "977415000", "treasuryStock": "-130930000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "12300000", "reportedCurrency": "USD", "retainedEarnings": "1378337000", "totalLiabilities": "2058044000", "otherCurrentAssets": "46395000", "totalCurrentAssets": "1867743000", "currentLongTermDebt": "933203000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "190875000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1953323000", "currentAccountsPayable": "171717000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1368594000", "shortLongTermDebtTotal": "1435360000", "totalShareholderEquity": "1744491000", "capitalLeaseObligations": "226724000", "otherCurrentLiabilities": "279542000", "totalCurrentLiabilities": "1428674000", "otherNonCurrentLiabilities": "19455000", "totalNonCurrentLiabilities": "629370000", "cashAndShortTermInvestments": "201044000", "commonStockSharesOutstanding": "85726496", "intangibleAssetsExcludingGoodwill": "12300000", "cashAndCashEquivalentsAtCarryingValue": "201044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "392085000", "profitLoss": "None", "dividendPayout": "44556000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-324508000", "operatingCashflow": "294400000", "capitalExpenditures": "243060000", "changeInReceivables": "-74607000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-690000", "cashflowFromInvestment": "-240930000", "stockBasedCompensation": "25315000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44556000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "52780000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93709000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "199149000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "income_statement": { "revenue": 5126142000, "cost_of_revenue": 4033844000, "gross_profit": 1092298000, "ebit": 307604000, "ebitda": 477101000, "pretax_income": 313683000, "tax_provision": 72268000, "net_income": 241415000, "net_income_to_common": 241415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 148146000, "total_current_assets": 1324454000, "total_assets": 3119977000, "short_term_debt": 669522000, "long_term_debt": 334926000, "total_debt": 1004448000, "total_liabilities": 1653228000, "total_equity": 1466749000, "shares_outstanding": 57908000, "goodwill_and_intangibles": 384431000 }, "cash_flow": { "operating_cash_flow": 422346000, "capital_expenditure": 167177000, "free_cash_flow": 589523000, "dividends_paid": 41060000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162827, "ticker_id": 8092, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "307604000", "ebitda": "477101000", "netIncome": "241415000", "grossProfit": "1092298000", "depreciation": "None", "totalRevenue": "5126142000", "costOfRevenue": "4033844000", "interestIncome": "657000", "incomeBeforeTax": "313683000", "interestExpense": "2427000", "operatingIncome": "309036000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "72268000", "reportedCurrency": "USD", "netInterestIncome": "-1770000", "nonInterestIncome": "None", "operatingExpenses": "784694000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6417000", "costofGoodsAndServicesSold": "4033844000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169497000", "sellingGeneralAndAdministrative": "723840000", "netIncomeFromContinuingOperations": "241415000" }, "balance": { "goodwill": "370331000", "inventory": "1020136000", "commonStock": "563000", "currentDebt": "None", "investments": "None", "totalAssets": "3119977000", "longTermDebt": "334926000", "shortTermDebt": "669522000", "treasuryStock": "-36933000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "14100000", "reportedCurrency": "USD", "retainedEarnings": "1031582000", "totalLiabilities": "1653228000", "otherCurrentAssets": "41989000", "totalCurrentAssets": "1324454000", "currentLongTermDebt": "630731000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "114183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1795523000", "currentAccountsPayable": "122291000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1347215000", "shortLongTermDebtTotal": "1152259000", "totalShareholderEquity": "1466749000", "capitalLeaseObligations": "186602000", "otherCurrentLiabilities": "211691000", "totalCurrentLiabilities": "1003504000", "otherNonCurrentLiabilities": "26514000", "totalNonCurrentLiabilities": "649724000", "cashAndShortTermInvestments": "148146000", "commonStockSharesOutstanding": "57908000", "intangibleAssetsExcludingGoodwill": "14100000", "cashAndCashEquivalentsAtCarryingValue": "148146000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "241415000", "profitLoss": "None", "dividendPayout": "41060000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-33572000", "operatingCashflow": "422346000", "capitalExpenditures": "167177000", "changeInReceivables": "32312000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-153343000", "cashflowFromInvestment": "-432905000", "stockBasedCompensation": "22246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41060000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-163902000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33596000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169497000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5126142000, "cost_of_revenue": 4033844000, "gross_profit": 1092298000, "research_and_development": null, "selling_general_admin": 723840000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 307604000, "depreciation_amortisation": 169497000, "ebitda": 477101000, "interest_expense": 2427000, "interest_income": null, "other_non_operating": null, "pretax_income": 313683000, "tax_provision": 72268000, "effective_tax_rate": null, "net_income": 241415000, "net_income_continuing_ops": 241415000, "net_income_to_common": 241415000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 148146000, "short_term_investments": null, "net_receivables": 114183000, "inventory": 1020136000, "other_current_assets": null, "total_current_assets": 1324454000, "net_ppe": null, "goodwill": 370331000, "intangible_assets": 14100000, "goodwill_and_intangibles": 384431000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1795523000, "total_assets": 3119977000, "short_term_debt": 669522000, "accounts_payable": 122291000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1003504000, "long_term_debt": 334926000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 649724000, "total_liabilities": 1653228000, "total_debt": 1004448000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1031582000, "total_equity": 1466749000, "shares_outstanding": 57908000, "operating_cash_flow": 422346000, "stock_based_compensation": 22246000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 167177000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -432905000, "dividends_paid": 41060000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -153343000, "free_cash_flow": 589523000, "net_change_in_cash": -163902000 }, "raw_data": { "income": { "ebit": "307604000", "ebitda": "477101000", "netIncome": "241415000", "grossProfit": "1092298000", "depreciation": "None", "totalRevenue": "5126142000", "costOfRevenue": "4033844000", "interestIncome": "657000", "incomeBeforeTax": "313683000", "interestExpense": "2427000", "operatingIncome": "309036000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "72268000", "reportedCurrency": "USD", "netInterestIncome": "-1770000", "nonInterestIncome": "None", "operatingExpenses": "784694000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6417000", "costofGoodsAndServicesSold": "4033844000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169497000", "sellingGeneralAndAdministrative": "723840000", "netIncomeFromContinuingOperations": "241415000" }, "balance": { "goodwill": "370331000", "inventory": "1020136000", "commonStock": "563000", "currentDebt": "None", "investments": "None", "totalAssets": "3119977000", "longTermDebt": "334926000", "shortTermDebt": "669522000", "treasuryStock": "-36933000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "14100000", "reportedCurrency": "USD", "retainedEarnings": "1031582000", "totalLiabilities": "1653228000", "otherCurrentAssets": "41989000", "totalCurrentAssets": "1324454000", "currentLongTermDebt": "630731000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "114183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1795523000", "currentAccountsPayable": "122291000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1347215000", "shortLongTermDebtTotal": "1152259000", "totalShareholderEquity": "1466749000", "capitalLeaseObligations": "186602000", "otherCurrentLiabilities": "211691000", "totalCurrentLiabilities": "1003504000", "otherNonCurrentLiabilities": "26514000", "totalNonCurrentLiabilities": "649724000", "cashAndShortTermInvestments": "148146000", "commonStockSharesOutstanding": "57908000", "intangibleAssetsExcludingGoodwill": "14100000", "cashAndCashEquivalentsAtCarryingValue": "148146000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "241415000", "profitLoss": "None", "dividendPayout": "41060000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-33572000", "operatingCashflow": "422346000", "capitalExpenditures": "167177000", "changeInReceivables": "32312000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-153343000", "cashflowFromInvestment": "-432905000", "stockBasedCompensation": "22246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41060000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-163902000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-33596000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169497000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "income_statement": { "revenue": 4735940000, "cost_of_revenue": 3860473000, "gross_profit": 875467000, "ebit": 161450000, "ebitda": 338797000, "pretax_income": 151723000, "tax_provision": 36836000, "net_income": 114887000, "net_income_to_common": 114887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 312048000, "total_current_assets": 1357726000, "total_assets": 2985393000, "short_term_debt": 690027000, "long_term_debt": 387982000, "total_debt": 1078009000, "total_liabilities": 1717356000, "total_equity": 1268037000, "shares_outstanding": 57457000, "goodwill_and_intangibles": 306142000 }, "cash_flow": { "operating_cash_flow": 762982000, "capital_expenditure": 136200000, "free_cash_flow": 899182000, "dividends_paid": 22461000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162832, "ticker_id": 8092, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "161450000", "ebitda": "338797000", "netIncome": "114887000", "grossProfit": "875467000", "depreciation": "None", "totalRevenue": "4735940000", "costOfRevenue": "3860473000", "interestIncome": "713000", "incomeBeforeTax": "151723000", "interestExpense": "9727000", "operatingIncome": "154605000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "36836000", "reportedCurrency": "USD", "netInterestIncome": "-9014000", "nonInterestIncome": "None", "operatingExpenses": "720862000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6132000", "costofGoodsAndServicesSold": "3860473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177347000", "sellingGeneralAndAdministrative": "657358000", "netIncomeFromContinuingOperations": "114887000" }, "balance": { "goodwill": "292142000", "inventory": "858291000", "commonStock": "551000", "currentDebt": "None", "investments": "None", "totalAssets": "2985393000", "longTermDebt": "387982000", "shortTermDebt": "690027000", "treasuryStock": "-2879000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "14000000", "reportedCurrency": "USD", "retainedEarnings": "831850000", "totalLiabilities": "1717356000", "otherCurrentAssets": "14906000", "totalCurrentAssets": "1357726000", "currentLongTermDebt": "653458000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "172481000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1627667000", "currentAccountsPayable": "110728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1203719000", "shortLongTermDebtTotal": "1219904000", "totalShareholderEquity": "1268037000", "capitalLeaseObligations": "178464000", "otherCurrentLiabilities": "226039000", "totalCurrentLiabilities": "1026794000", "otherNonCurrentLiabilities": "34246000", "totalNonCurrentLiabilities": "690561999", "cashAndShortTermInvestments": "312048000", "commonStockSharesOutstanding": "57457000", "intangibleAssetsExcludingGoodwill": "14000000", "cashAndCashEquivalentsAtCarryingValue": "312048000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114887000", "profitLoss": "None", "dividendPayout": "22461000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "536682000", "operatingCashflow": "762982000", "capitalExpenditures": "136200000", "changeInReceivables": "11223000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-505097000", "cashflowFromInvestment": "-127457000", "stockBasedCompensation": "19356000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22461000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "130428000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24865000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177347000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4735940000, "cost_of_revenue": 3860473000, "gross_profit": 875467000, "research_and_development": null, "selling_general_admin": 657358000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 161450000, "depreciation_amortisation": 177347000, "ebitda": 338797000, "interest_expense": 9727000, "interest_income": null, "other_non_operating": null, "pretax_income": 151723000, "tax_provision": 36836000, "effective_tax_rate": null, "net_income": 114887000, "net_income_continuing_ops": 114887000, "net_income_to_common": 114887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 312048000, "short_term_investments": null, "net_receivables": 172481000, "inventory": 858291000, "other_current_assets": null, "total_current_assets": 1357726000, "net_ppe": null, "goodwill": 292142000, "intangible_assets": 14000000, "goodwill_and_intangibles": 306142000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1627667000, "total_assets": 2985393000, "short_term_debt": 690027000, "accounts_payable": 110728000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1026794000, "long_term_debt": 387982000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 690561999, "total_liabilities": 1717356000, "total_debt": 1078009000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 831850000, "total_equity": 1268037000, "shares_outstanding": 57457000, "operating_cash_flow": 762982000, "stock_based_compensation": 19356000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 136200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -127457000, "dividends_paid": 22461000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -505097000, "free_cash_flow": 899182000, "net_change_in_cash": 130428000 }, "raw_data": { "income": { "ebit": "161450000", "ebitda": "338797000", "netIncome": "114887000", "grossProfit": "875467000", "depreciation": "None", "totalRevenue": "4735940000", "costOfRevenue": "3860473000", "interestIncome": "713000", "incomeBeforeTax": "151723000", "interestExpense": "9727000", "operatingIncome": "154605000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "36836000", "reportedCurrency": "USD", "netInterestIncome": "-9014000", "nonInterestIncome": "None", "operatingExpenses": "720862000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "6132000", "costofGoodsAndServicesSold": "3860473000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177347000", "sellingGeneralAndAdministrative": "657358000", "netIncomeFromContinuingOperations": "114887000" }, "balance": { "goodwill": "292142000", "inventory": "858291000", "commonStock": "551000", "currentDebt": "None", "investments": "None", "totalAssets": "2985393000", "longTermDebt": "387982000", "shortTermDebt": "690027000", "treasuryStock": "-2879000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "14000000", "reportedCurrency": "USD", "retainedEarnings": "831850000", "totalLiabilities": "1717356000", "otherCurrentAssets": "14906000", "totalCurrentAssets": "1357726000", "currentLongTermDebt": "653458000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "172481000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1627667000", "currentAccountsPayable": "110728000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1203719000", "shortLongTermDebtTotal": "1219904000", "totalShareholderEquity": "1268037000", "capitalLeaseObligations": "178464000", "otherCurrentLiabilities": "226039000", "totalCurrentLiabilities": "1026794000", "otherNonCurrentLiabilities": "34246000", "totalNonCurrentLiabilities": "690561999", "cashAndShortTermInvestments": "312048000", "commonStockSharesOutstanding": "57457000", "intangibleAssetsExcludingGoodwill": "14000000", "cashAndCashEquivalentsAtCarryingValue": "312048000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114887000", "profitLoss": "None", "dividendPayout": "22461000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "536682000", "operatingCashflow": "762982000", "capitalExpenditures": "136200000", "changeInReceivables": "11223000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-505097000", "cashflowFromInvestment": "-127457000", "stockBasedCompensation": "19356000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22461000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "130428000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24865000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177347000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "income_statement": { "revenue": 5809847000, "cost_of_revenue": 4784219000, "gross_profit": 1025628000, "ebit": 216507000, "ebitda": 391991000, "pretax_income": 189523000, "tax_provision": 47940000, "net_income": 141583000, "net_income_to_common": 141583000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 181620000, "total_current_assets": 1712551000, "total_assets": 3407329000, "short_term_debt": 1218607000, "long_term_debt": 438413000, "total_debt": 1657020000, "total_liabilities": 2247836000, "total_equity": 1159493000, "shares_outstanding": 56052000, "goodwill_and_intangibles": 308042000 }, "cash_flow": { "operating_cash_flow": 421272000, "capital_expenditure": 293493000, "free_cash_flow": 714765000, "dividends_paid": 18317000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162837, "ticker_id": 8092, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "216507000", "ebitda": "391991000", "netIncome": "141583000", "grossProfit": "1025628000", "depreciation": "None", "totalRevenue": "5809847000", "costOfRevenue": "4784219000", "interestIncome": "1680000", "incomeBeforeTax": "189523000", "interestExpense": "30487000", "operatingIncome": "216405000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "47940000", "reportedCurrency": "USD", "netInterestIncome": "-28807000", "nonInterestIncome": "None", "operatingExpenses": "809121000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1925000", "costofGoodsAndServicesSold": "4784219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175484000", "sellingGeneralAndAdministrative": "742249000", "netIncomeFromContinuingOperations": "141583000" }, "balance": { "goodwill": "292142000", "inventory": "1326080000", "commonStock": "465000", "currentDebt": "None", "investments": "None", "totalAssets": "3407329000", "longTermDebt": "438413000", "shortTermDebt": "1218607000", "treasuryStock": "-304129000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "15900000", "reportedCurrency": "USD", "retainedEarnings": "1065553000", "totalLiabilities": "2247836000", "otherCurrentAssets": "21147000", "totalCurrentAssets": "1712551000", "currentLongTermDebt": "1185601000", "longTermInvestments": "25700000", "shortTermInvestments": "None", "currentNetReceivables": "183704000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1694778000", "currentAccountsPayable": "133697000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1279931000", "shortLongTermDebtTotal": "1774053000", "totalShareholderEquity": "1159493000", "capitalLeaseObligations": "150039000", "otherCurrentLiabilities": "155085000", "totalCurrentLiabilities": "1507389000", "otherNonCurrentLiabilities": "20704000", "totalNonCurrentLiabilities": "740446999", "cashAndShortTermInvestments": "181620000", "commonStockSharesOutstanding": "56052000", "intangibleAssetsExcludingGoodwill": "15900000", "cashAndCashEquivalentsAtCarryingValue": "181620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "141583000", "profitLoss": "None", "dividendPayout": "18317000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "81722000", "operatingCashflow": "421272000", "capitalExpenditures": "293493000", "changeInReceivables": "19831000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50922000", "cashflowFromInvestment": "-320456000", "stockBasedCompensation": "19005000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18317000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "49894000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58188000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175484000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5809847000, "cost_of_revenue": 4784219000, "gross_profit": 1025628000, "research_and_development": null, "selling_general_admin": 742249000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 216507000, "depreciation_amortisation": 175484000, "ebitda": 391991000, "interest_expense": 30487000, "interest_income": null, "other_non_operating": null, "pretax_income": 189523000, "tax_provision": 47940000, "effective_tax_rate": null, "net_income": 141583000, "net_income_continuing_ops": 141583000, "net_income_to_common": 141583000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 181620000, "short_term_investments": null, "net_receivables": 183704000, "inventory": 1326080000, "other_current_assets": null, "total_current_assets": 1712551000, "net_ppe": null, "goodwill": 292142000, "intangible_assets": 15900000, "goodwill_and_intangibles": 308042000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1694778000, "total_assets": 3407329000, "short_term_debt": 1218607000, "accounts_payable": 133697000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1507389000, "long_term_debt": 438413000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 740446999, "total_liabilities": 2247836000, "total_debt": 1657020000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1065553000, "total_equity": 1159493000, "shares_outstanding": 56052000, "operating_cash_flow": 421272000, "stock_based_compensation": 19005000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 293493000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -320456000, "dividends_paid": 18317000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50922000, "free_cash_flow": 714765000, "net_change_in_cash": 49894000 }, "raw_data": { "income": { "ebit": "216507000", "ebitda": "391991000", "netIncome": "141583000", "grossProfit": "1025628000", "depreciation": "None", "totalRevenue": "5809847000", "costOfRevenue": "4784219000", "interestIncome": "1680000", "incomeBeforeTax": "189523000", "interestExpense": "30487000", "operatingIncome": "216405000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "47940000", "reportedCurrency": "USD", "netInterestIncome": "-28807000", "nonInterestIncome": "None", "operatingExpenses": "809121000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1925000", "costofGoodsAndServicesSold": "4784219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "175484000", "sellingGeneralAndAdministrative": "742249000", "netIncomeFromContinuingOperations": "141583000" }, "balance": { "goodwill": "292142000", "inventory": "1326080000", "commonStock": "465000", "currentDebt": "None", "investments": "None", "totalAssets": "3407329000", "longTermDebt": "438413000", "shortTermDebt": "1218607000", "treasuryStock": "-304129000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "15900000", "reportedCurrency": "USD", "retainedEarnings": "1065553000", "totalLiabilities": "2247836000", "otherCurrentAssets": "21147000", "totalCurrentAssets": "1712551000", "currentLongTermDebt": "1185601000", "longTermInvestments": "25700000", "shortTermInvestments": "None", "currentNetReceivables": "183704000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1694778000", "currentAccountsPayable": "133697000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1279931000", "shortLongTermDebtTotal": "1774053000", "totalShareholderEquity": "1159493000", "capitalLeaseObligations": "150039000", "otherCurrentLiabilities": "155085000", "totalCurrentLiabilities": "1507389000", "otherNonCurrentLiabilities": "20704000", "totalNonCurrentLiabilities": "740446999", "cashAndShortTermInvestments": "181620000", "commonStockSharesOutstanding": "56052000", "intangibleAssetsExcludingGoodwill": "15900000", "cashAndCashEquivalentsAtCarryingValue": "181620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "141583000", "profitLoss": "None", "dividendPayout": "18317000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "81722000", "operatingCashflow": "421272000", "capitalExpenditures": "293493000", "changeInReceivables": "19831000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50922000", "cashflowFromInvestment": "-320456000", "stockBasedCompensation": "19005000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18317000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "49894000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58188000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "175484000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "income_statement": { "revenue": 5506190000, "cost_of_revenue": 4527921000, "gross_profit": 978269000, "ebit": 204227000, "ebitda": 389349000, "pretax_income": 183169000, "tax_provision": 44107000, "net_income": 139062000, "net_income_to_common": 139062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131726000, "total_current_assets": 1687944000, "total_assets": 3201350000, "short_term_debt": 1224236000, "long_term_debt": 439218000, "total_debt": 1663454000, "total_liabilities": 2134422000, "total_equity": 1066928000, "shares_outstanding": 60440000, "goodwill_and_intangibles": 329353000 }, "cash_flow": { "operating_cash_flow": 215364000, "capital_expenditure": 238260000, "free_cash_flow": 453624000, "dividends_paid": 9332000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162842, "ticker_id": 8092, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "204227000", "ebitda": "389349000", "netIncome": "139062000", "grossProfit": "978269000", "depreciation": "None", "totalRevenue": "5506190000", "costOfRevenue": "4527921000", "interestIncome": "1376000", "incomeBeforeTax": "183169000", "interestExpense": "21058000", "operatingIncome": "202851000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "44107000", "reportedCurrency": "USD", "netInterestIncome": "-19682000", "nonInterestIncome": "None", "operatingExpenses": "775715000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "4527921000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185122000", "sellingGeneralAndAdministrative": "694826000", "netIncomeFromContinuingOperations": "139062000" }, "balance": { "goodwill": "291391000", "inventory": "1339923000", "commonStock": "458000", "currentDebt": "None", "investments": "None", "totalAssets": "3201350000", "longTermDebt": "439218000", "shortTermDebt": "1224236000", "treasuryStock": "-245842000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "37962000", "reportedCurrency": "USD", "retainedEarnings": "942287000", "totalLiabilities": "2134422000", "otherCurrentAssets": "12760000", "totalCurrentAssets": "1687944000", "currentLongTermDebt": "1184974000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "203535000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1513406000", "currentAccountsPayable": "127451000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1184053000", "shortLongTermDebtTotal": "1693306000", "totalShareholderEquity": "1066928000", "capitalLeaseObligations": "49483000", "otherCurrentLiabilities": "88194000", "totalCurrentLiabilities": "1493295000", "otherNonCurrentLiabilities": "11118000", "totalNonCurrentLiabilities": "641127000", "cashAndShortTermInvestments": "131726000", "commonStockSharesOutstanding": "60440000", "intangibleAssetsExcludingGoodwill": "37962000", "cashAndCashEquivalentsAtCarryingValue": "131726000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "139062000", "profitLoss": "None", "dividendPayout": "9332000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-255040000", "operatingCashflow": "215364000", "capitalExpenditures": "238260000", "changeInReceivables": "-7746000", "changeInExchangeRate": "0", "cashflowFromFinancing": "19064000", "cashflowFromInvestment": "-227243000", "stockBasedCompensation": "18059000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9332000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7185000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-120558000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185122000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5506190000, "cost_of_revenue": 4527921000, "gross_profit": 978269000, "research_and_development": 0, "selling_general_admin": 694826000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 204227000, "depreciation_amortisation": 185122000, "ebitda": 389349000, "interest_expense": 21058000, "interest_income": null, "other_non_operating": null, "pretax_income": 183169000, "tax_provision": 44107000, "effective_tax_rate": null, "net_income": 139062000, "net_income_continuing_ops": 139062000, "net_income_to_common": 139062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131726000, "short_term_investments": 0, "net_receivables": 203535000, "inventory": 1339923000, "other_current_assets": null, "total_current_assets": 1687944000, "net_ppe": null, "goodwill": 291391000, "intangible_assets": 37962000, "goodwill_and_intangibles": 329353000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1513406000, "total_assets": 3201350000, "short_term_debt": 1224236000, "accounts_payable": 127451000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1493295000, "long_term_debt": 439218000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 641127000, "total_liabilities": 2134422000, "total_debt": 1663454000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 942287000, "total_equity": 1066928000, "shares_outstanding": 60440000, "operating_cash_flow": 215364000, "stock_based_compensation": 18059000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 238260000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -227243000, "dividends_paid": 9332000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19064000, "free_cash_flow": 453624000, "net_change_in_cash": 7185000 }, "raw_data": { "income": { "ebit": "204227000", "ebitda": "389349000", "netIncome": "139062000", "grossProfit": "978269000", "depreciation": "None", "totalRevenue": "5506190000", "costOfRevenue": "4527921000", "interestIncome": "1376000", "incomeBeforeTax": "183169000", "interestExpense": "21058000", "operatingIncome": "202851000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "44107000", "reportedCurrency": "USD", "netInterestIncome": "-19682000", "nonInterestIncome": "None", "operatingExpenses": "775715000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "0", "costofGoodsAndServicesSold": "4527921000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185122000", "sellingGeneralAndAdministrative": "694826000", "netIncomeFromContinuingOperations": "139062000" }, "balance": { "goodwill": "291391000", "inventory": "1339923000", "commonStock": "458000", "currentDebt": "None", "investments": "None", "totalAssets": "3201350000", "longTermDebt": "439218000", "shortTermDebt": "1224236000", "treasuryStock": "-245842000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "37962000", "reportedCurrency": "USD", "retainedEarnings": "942287000", "totalLiabilities": "2134422000", "otherCurrentAssets": "12760000", "totalCurrentAssets": "1687944000", "currentLongTermDebt": "1184974000", "longTermInvestments": "0", "shortTermInvestments": "0", "currentNetReceivables": "203535000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1513406000", "currentAccountsPayable": "127451000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1184053000", "shortLongTermDebtTotal": "1693306000", "totalShareholderEquity": "1066928000", "capitalLeaseObligations": "49483000", "otherCurrentLiabilities": "88194000", "totalCurrentLiabilities": "1493295000", "otherNonCurrentLiabilities": "11118000", "totalNonCurrentLiabilities": "641127000", "cashAndShortTermInvestments": "131726000", "commonStockSharesOutstanding": "60440000", "intangibleAssetsExcludingGoodwill": "37962000", "cashAndCashEquivalentsAtCarryingValue": "131726000", "accumulatedDepreciationAmortizationPPE": "0" }, "cashflow": { "netIncome": "139062000", "profitLoss": "None", "dividendPayout": "9332000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-255040000", "operatingCashflow": "215364000", "capitalExpenditures": "238260000", "changeInReceivables": "-7746000", "changeInExchangeRate": "0", "cashflowFromFinancing": "19064000", "cashflowFromInvestment": "-227243000", "stockBasedCompensation": "18059000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9332000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "7185000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-120558000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "185122000", "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": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "income_statement": { "revenue": 1684185000, "cost_of_revenue": 1359103000, "gross_profit": 325082000, "ebit": 82452000, "ebitda": 101170000, "pretax_income": 75389000, "tax_provision": 13709000, "net_income": 61454000, "net_income_to_common": 61454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 239654000, "total_current_assets": 2205087000, "total_assets": 4516055000, "short_term_debt": 971235000, "long_term_debt": 277650000, "total_debt": 1248885000, "total_liabilities": 2224436000, "total_equity": 2268779000, "shares_outstanding": 79871000, "goodwill_and_intangibles": 440777000 }, "cash_flow": { "operating_cash_flow": 87113000, "capital_expenditure": 66029000, "free_cash_flow": 153142000, "dividends_paid": 15340000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162805, "ticker_id": 8092, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82452000", "ebitda": "101170000", "netIncome": "61454000", "grossProfit": "325082000", "depreciation": "None", "totalRevenue": "1684185000", "costOfRevenue": "1359103000", "interestIncome": "None", "incomeBeforeTax": "75389000", "interestExpense": "6354000", "operatingIncome": "82452000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "13709000", "reportedCurrency": "USD", "netInterestIncome": "-6354000", "nonInterestIncome": "None", "operatingExpenses": "242630000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1359103000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18718000", "sellingGeneralAndAdministrative": "242630000", "netIncomeFromContinuingOperations": "61680000" }, "balance": { "goodwill": "440777000", "inventory": "1640077000", "commonStock": "845000", "currentDebt": "None", "investments": "None", "totalAssets": "4516055000", "longTermDebt": "277650000", "shortTermDebt": "971235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1950700000", "totalLiabilities": "2224436000", "otherCurrentAssets": "45396000", "totalCurrentAssets": "2205087000", "currentLongTermDebt": "919282000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "279960000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2310968000", "currentAccountsPayable": "320090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1435758000", "totalShareholderEquity": "2268779000", "capitalLeaseObligations": "238826000", "otherCurrentLiabilities": "221258000", "totalCurrentLiabilities": "1512583000", "otherNonCurrentLiabilities": "35371000", "totalNonCurrentLiabilities": "711853000", "cashAndShortTermInvestments": "239654000", "commonStockSharesOutstanding": "79871000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "239654000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61454000", "profitLoss": "None", "dividendPayout": "15340000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-85494000", "operatingCashflow": "87113000", "capitalExpenditures": "66029000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "602000", "cashflowFromInvestment": "-60636000", "stockBasedCompensation": "14537000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15340000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64596000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1684185000, "cost_of_revenue": 1359103000, "gross_profit": 325082000, "research_and_development": null, "selling_general_admin": 242630000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82452000, "depreciation_amortisation": 18718000, "ebitda": 101170000, "interest_expense": 6354000, "interest_income": null, "other_non_operating": null, "pretax_income": 75389000, "tax_provision": 13709000, "effective_tax_rate": null, "net_income": 61454000, "net_income_continuing_ops": 61680000, "net_income_to_common": 61454000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 239654000, "short_term_investments": null, "net_receivables": 279960000, "inventory": 1640077000, "other_current_assets": null, "total_current_assets": 2205087000, "net_ppe": null, "goodwill": 440777000, "intangible_assets": null, "goodwill_and_intangibles": 440777000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2310968000, "total_assets": 4516055000, "short_term_debt": 971235000, "accounts_payable": 320090000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1512583000, "long_term_debt": 277650000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 711853000, "total_liabilities": 2224436000, "total_debt": 1248885000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1950700000, "total_equity": 2268779000, "shares_outstanding": 79871000, "operating_cash_flow": 87113000, "stock_based_compensation": 14537000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66029000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60636000, "dividends_paid": 15340000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 602000, "free_cash_flow": 153142000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82452000", "ebitda": "101170000", "netIncome": "61454000", "grossProfit": "325082000", "depreciation": "None", "totalRevenue": "1684185000", "costOfRevenue": "1359103000", "interestIncome": "None", "incomeBeforeTax": "75389000", "interestExpense": "6354000", "operatingIncome": "82452000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "13709000", "reportedCurrency": "USD", "netInterestIncome": "-6354000", "nonInterestIncome": "None", "operatingExpenses": "242630000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1359103000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "18718000", "sellingGeneralAndAdministrative": "242630000", "netIncomeFromContinuingOperations": "61680000" }, "balance": { "goodwill": "440777000", "inventory": "1640077000", "commonStock": "845000", "currentDebt": "None", "investments": "None", "totalAssets": "4516055000", "longTermDebt": "277650000", "shortTermDebt": "971235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1950700000", "totalLiabilities": "2224436000", "otherCurrentAssets": "45396000", "totalCurrentAssets": "2205087000", "currentLongTermDebt": "919282000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "279960000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2310968000", "currentAccountsPayable": "320090000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1435758000", "totalShareholderEquity": "2268779000", "capitalLeaseObligations": "238826000", "otherCurrentLiabilities": "221258000", "totalCurrentLiabilities": "1512583000", "otherNonCurrentLiabilities": "35371000", "totalNonCurrentLiabilities": "711853000", "cashAndShortTermInvestments": "239654000", "commonStockSharesOutstanding": "79871000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "239654000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61454000", "profitLoss": "None", "dividendPayout": "15340000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-85494000", "operatingCashflow": "87113000", "capitalExpenditures": "66029000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "602000", "cashflowFromInvestment": "-60636000", "stockBasedCompensation": "14537000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15340000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64596000", "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": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "income_statement": { "revenue": 1771893000, "cost_of_revenue": 1441526000, "gross_profit": 330367000, "ebit": 91370000, "ebitda": 155823000, "pretax_income": 82321000, "tax_provision": 17624000, "net_income": 64328000, "net_income_to_common": 64328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 212645000, "total_current_assets": 2091138000, "total_assets": 4430536000, "short_term_debt": 971886000, "long_term_debt": 274798000, "total_debt": 1246684000, "total_liabilities": 2204693000, "total_equity": 2203229000, "shares_outstanding": 79385000, "goodwill_and_intangibles": 441615000 }, "cash_flow": { "operating_cash_flow": 112894000, "capital_expenditure": 330685000, "free_cash_flow": 443579000, "dividends_paid": 14604000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162806, "ticker_id": 8092, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91370000", "ebitda": "155823000", "netIncome": "64328000", "grossProfit": "330367000", "depreciation": "None", "totalRevenue": "1771893000", "costOfRevenue": "1441526000", "interestIncome": "None", "incomeBeforeTax": "82321000", "interestExpense": "8928000", "operatingIncome": "91370000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "17624000", "reportedCurrency": "USD", "netInterestIncome": "-8928000", "nonInterestIncome": "None", "operatingExpenses": "238997000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1441526000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64453000", "sellingGeneralAndAdministrative": "238997000", "netIncomeFromContinuingOperations": "64694000" }, "balance": { "goodwill": "441615000", "inventory": "1534471000", "commonStock": "835000", "currentDebt": "None", "investments": "None", "totalAssets": "4430536000", "longTermDebt": "274798000", "shortTermDebt": "971886000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1904091000", "totalLiabilities": "2204693000", "otherCurrentAssets": "66238000", "totalCurrentAssets": "2091138000", "currentLongTermDebt": "918082000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "277784000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2339398000", "currentAccountsPayable": "230763000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1550102000", "totalShareholderEquity": "2203229000", "capitalLeaseObligations": "249651000", "otherCurrentLiabilities": "177292000", "totalCurrentLiabilities": "1492090000", "otherNonCurrentLiabilities": "34225000", "totalNonCurrentLiabilities": "712603000", "cashAndShortTermInvestments": "212645000", "commonStockSharesOutstanding": "79385000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "212645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64694000", "profitLoss": "None", "dividendPayout": "14604000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "148486000", "operatingCashflow": "112894000", "capitalExpenditures": "330685000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55411000", "cashflowFromInvestment": "-86893000", "stockBasedCompensation": "4912000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14604000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70472000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64453000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1771893000, "cost_of_revenue": 1441526000, "gross_profit": 330367000, "research_and_development": null, "selling_general_admin": 238997000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91370000, "depreciation_amortisation": 64453000, "ebitda": 155823000, "interest_expense": 8928000, "interest_income": null, "other_non_operating": null, "pretax_income": 82321000, "tax_provision": 17624000, "effective_tax_rate": null, "net_income": 64328000, "net_income_continuing_ops": 64694000, "net_income_to_common": 64328000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 212645000, "short_term_investments": null, "net_receivables": 277784000, "inventory": 1534471000, "other_current_assets": null, "total_current_assets": 2091138000, "net_ppe": null, "goodwill": 441615000, "intangible_assets": null, "goodwill_and_intangibles": 441615000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2339398000, "total_assets": 4430536000, "short_term_debt": 971886000, "accounts_payable": 230763000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1492090000, "long_term_debt": 274798000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 712603000, "total_liabilities": 2204693000, "total_debt": 1246684000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1904091000, "total_equity": 2203229000, "shares_outstanding": 79385000, "operating_cash_flow": 112894000, "stock_based_compensation": 4912000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 330685000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86893000, "dividends_paid": 14604000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55411000, "free_cash_flow": 443579000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "91370000", "ebitda": "155823000", "netIncome": "64328000", "grossProfit": "330367000", "depreciation": "None", "totalRevenue": "1771893000", "costOfRevenue": "1441526000", "interestIncome": "None", "incomeBeforeTax": "82321000", "interestExpense": "8928000", "operatingIncome": "91370000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "17624000", "reportedCurrency": "USD", "netInterestIncome": "-8928000", "nonInterestIncome": "None", "operatingExpenses": "238997000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1441526000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64453000", "sellingGeneralAndAdministrative": "238997000", "netIncomeFromContinuingOperations": "64694000" }, "balance": { "goodwill": "441615000", "inventory": "1534471000", "commonStock": "835000", "currentDebt": "None", "investments": "None", "totalAssets": "4430536000", "longTermDebt": "274798000", "shortTermDebt": "971886000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1904091000", "totalLiabilities": "2204693000", "otherCurrentAssets": "66238000", "totalCurrentAssets": "2091138000", "currentLongTermDebt": "918082000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "277784000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2339398000", "currentAccountsPayable": "230763000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1550102000", "totalShareholderEquity": "2203229000", "capitalLeaseObligations": "249651000", "otherCurrentLiabilities": "177292000", "totalCurrentLiabilities": "1492090000", "otherNonCurrentLiabilities": "34225000", "totalNonCurrentLiabilities": "712603000", "cashAndShortTermInvestments": "212645000", "commonStockSharesOutstanding": "79385000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "212645000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64694000", "profitLoss": "None", "dividendPayout": "14604000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "148486000", "operatingCashflow": "112894000", "capitalExpenditures": "330685000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55411000", "cashflowFromInvestment": "-86893000", "stockBasedCompensation": "4912000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14604000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70472000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64453000", "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": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "income_statement": { "revenue": 1880765000, "cost_of_revenue": 1524168000, "gross_profit": 356597000, "ebit": 100194000, "ebitda": 164062000, "pretax_income": 87874000, "tax_provision": 20136000, "net_income": 66690000, "net_income_to_common": 66690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 242005000, "total_current_assets": 2217322000, "total_assets": 4553062000, "short_term_debt": 1061717000, "long_term_debt": 263007000, "total_debt": 1324724000, "total_liabilities": 2316315000, "total_equity": 2214499000, "shares_outstanding": 80593000, "goodwill_and_intangibles": 440754000 }, "cash_flow": { "operating_cash_flow": 367783000, "capital_expenditure": 96553000, "free_cash_flow": 464336000, "dividends_paid": 14797000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162808, "ticker_id": 8092, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100194000", "ebitda": "164062000", "netIncome": "66690000", "grossProfit": "356597000", "depreciation": "None", "totalRevenue": "1880765000", "costOfRevenue": "1524168000", "interestIncome": "None", "incomeBeforeTax": "87874000", "interestExpense": "11718000", "operatingIncome": "100194000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "20136000", "reportedCurrency": "USD", "netInterestIncome": "-11718000", "nonInterestIncome": "None", "operatingExpenses": "256403000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1524168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63868000", "sellingGeneralAndAdministrative": "256403000", "netIncomeFromContinuingOperations": "67738000" }, "balance": { "goodwill": "440754000", "inventory": "1662256000", "commonStock": "834000", "currentDebt": "None", "investments": "None", "totalAssets": "4553062000", "longTermDebt": "263007000", "shortTermDebt": "1061717000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1854537000", "totalLiabilities": "2316315000", "otherCurrentAssets": "38127000", "totalCurrentAssets": "2217322000", "currentLongTermDebt": "1007217000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "274934000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2335740000", "currentAccountsPayable": "280647000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1522422000", "totalShareholderEquity": "2214499000", "capitalLeaseObligations": "252198000", "otherCurrentLiabilities": "178119000", "totalCurrentLiabilities": "1622606000", "otherNonCurrentLiabilities": "34555000", "totalNonCurrentLiabilities": "693709000", "cashAndShortTermInvestments": "242005000", "commonStockSharesOutstanding": "80593000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "242005000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67738000", "profitLoss": "None", "dividendPayout": "14797000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "196258000", "operatingCashflow": "367783000", "capitalExpenditures": "96553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-238691000", "cashflowFromInvestment": "-97997000", "stockBasedCompensation": "4814000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14797000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7361000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63868000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1880765000, "cost_of_revenue": 1524168000, "gross_profit": 356597000, "research_and_development": null, "selling_general_admin": 256403000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100194000, "depreciation_amortisation": 63868000, "ebitda": 164062000, "interest_expense": 11718000, "interest_income": null, "other_non_operating": null, "pretax_income": 87874000, "tax_provision": 20136000, "effective_tax_rate": null, "net_income": 66690000, "net_income_continuing_ops": 67738000, "net_income_to_common": 66690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 242005000, "short_term_investments": null, "net_receivables": 274934000, "inventory": 1662256000, "other_current_assets": null, "total_current_assets": 2217322000, "net_ppe": null, "goodwill": 440754000, "intangible_assets": null, "goodwill_and_intangibles": 440754000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2335740000, "total_assets": 4553062000, "short_term_debt": 1061717000, "accounts_payable": 280647000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1622606000, "long_term_debt": 263007000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 693709000, "total_liabilities": 2316315000, "total_debt": 1324724000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1854537000, "total_equity": 2214499000, "shares_outstanding": 80593000, "operating_cash_flow": 367783000, "stock_based_compensation": 4814000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 96553000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97997000, "dividends_paid": 14797000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -238691000, "free_cash_flow": 464336000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100194000", "ebitda": "164062000", "netIncome": "66690000", "grossProfit": "356597000", "depreciation": "None", "totalRevenue": "1880765000", "costOfRevenue": "1524168000", "interestIncome": "None", "incomeBeforeTax": "87874000", "interestExpense": "11718000", "operatingIncome": "100194000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "20136000", "reportedCurrency": "USD", "netInterestIncome": "-11718000", "nonInterestIncome": "None", "operatingExpenses": "256403000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1524168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63868000", "sellingGeneralAndAdministrative": "256403000", "netIncomeFromContinuingOperations": "67738000" }, "balance": { "goodwill": "440754000", "inventory": "1662256000", "commonStock": "834000", "currentDebt": "None", "investments": "None", "totalAssets": "4553062000", "longTermDebt": "263007000", "shortTermDebt": "1061717000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1854537000", "totalLiabilities": "2316315000", "otherCurrentAssets": "38127000", "totalCurrentAssets": "2217322000", "currentLongTermDebt": "1007217000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "274934000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2335740000", "currentAccountsPayable": "280647000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1522422000", "totalShareholderEquity": "2214499000", "capitalLeaseObligations": "252198000", "otherCurrentLiabilities": "178119000", "totalCurrentLiabilities": "1622606000", "otherNonCurrentLiabilities": "34555000", "totalNonCurrentLiabilities": "693709000", "cashAndShortTermInvestments": "242005000", "commonStockSharesOutstanding": "80593000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "242005000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67738000", "profitLoss": "None", "dividendPayout": "14797000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "196258000", "operatingCashflow": "367783000", "capitalExpenditures": "96553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-238691000", "cashflowFromInvestment": "-97997000", "stockBasedCompensation": "4814000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14797000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7361000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63868000", "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": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "income_statement": { "revenue": 1930707000, "cost_of_revenue": 1568647000, "gross_profit": 362060000, "ebit": 110079000, "ebitda": 173110000, "pretax_income": 97108000, "tax_provision": 24119000, "net_income": 72438000, "net_income_to_common": 72438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 211106000, "total_current_assets": 2395703000, "total_assets": 4715774000, "short_term_debt": 1143768000, "long_term_debt": 412845000, "total_debt": 1556613000, "total_liabilities": 2540743000, "total_equity": 2153831000, "shares_outstanding": 80487000, "goodwill_and_intangibles": 441967000 }, "cash_flow": { "operating_cash_flow": 227636000, "capital_expenditure": 113865000, "free_cash_flow": 341501000, "dividends_paid": 14521000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162809, "ticker_id": 8092, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110079000", "ebitda": "173110000", "netIncome": "72438000", "grossProfit": "362060000", "depreciation": "None", "totalRevenue": "1930707000", "costOfRevenue": "1568647000", "interestIncome": "None", "incomeBeforeTax": "97108000", "interestExpense": "12726000", "operatingIncome": "110079000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "24119000", "reportedCurrency": "USD", "netInterestIncome": "-12726000", "nonInterestIncome": "None", "operatingExpenses": "251981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1568647000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63031000", "sellingGeneralAndAdministrative": "251981000", "netIncomeFromContinuingOperations": "72989000" }, "balance": { "goodwill": "441967000", "inventory": "1842311000", "commonStock": "831000", "currentDebt": "None", "investments": "None", "totalAssets": "4715774000", "longTermDebt": "412845000", "shortTermDebt": "1143768000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1802812000", "totalLiabilities": "2540743000", "otherCurrentAssets": "27936000", "totalCurrentAssets": "2395703000", "currentLongTermDebt": "1088907000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "314350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2320071000", "currentAccountsPayable": "297425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1753917000", "totalShareholderEquity": "2153831000", "capitalLeaseObligations": "252165000", "otherCurrentLiabilities": "169540000", "totalCurrentLiabilities": "1718449000", "otherNonCurrentLiabilities": "32366000", "totalNonCurrentLiabilities": "822293999", "cashAndShortTermInvestments": "211106000", "commonStockSharesOutstanding": "80487000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "211106000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72989000", "profitLoss": "None", "dividendPayout": "14521000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "87234000", "operatingCashflow": "227636000", "capitalExpenditures": "113865000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109832000", "cashflowFromInvestment": "-135719000", "stockBasedCompensation": "8289000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14521000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87440000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63031000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1930707000, "cost_of_revenue": 1568647000, "gross_profit": 362060000, "research_and_development": null, "selling_general_admin": 251981000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110079000, "depreciation_amortisation": 63031000, "ebitda": 173110000, "interest_expense": 12726000, "interest_income": null, "other_non_operating": null, "pretax_income": 97108000, "tax_provision": 24119000, "effective_tax_rate": null, "net_income": 72438000, "net_income_continuing_ops": 72989000, "net_income_to_common": 72438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 211106000, "short_term_investments": null, "net_receivables": 314350000, "inventory": 1842311000, "other_current_assets": null, "total_current_assets": 2395703000, "net_ppe": null, "goodwill": 441967000, "intangible_assets": null, "goodwill_and_intangibles": 441967000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2320071000, "total_assets": 4715774000, "short_term_debt": 1143768000, "accounts_payable": 297425000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1718449000, "long_term_debt": 412845000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 822293999, "total_liabilities": 2540743000, "total_debt": 1556613000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1802812000, "total_equity": 2153831000, "shares_outstanding": 80487000, "operating_cash_flow": 227636000, "stock_based_compensation": 8289000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113865000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135719000, "dividends_paid": 14521000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -109832000, "free_cash_flow": 341501000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "110079000", "ebitda": "173110000", "netIncome": "72438000", "grossProfit": "362060000", "depreciation": "None", "totalRevenue": "1930707000", "costOfRevenue": "1568647000", "interestIncome": "None", "incomeBeforeTax": "97108000", "interestExpense": "12726000", "operatingIncome": "110079000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "24119000", "reportedCurrency": "USD", "netInterestIncome": "-12726000", "nonInterestIncome": "None", "operatingExpenses": "251981000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1568647000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "63031000", "sellingGeneralAndAdministrative": "251981000", "netIncomeFromContinuingOperations": "72989000" }, "balance": { "goodwill": "441967000", "inventory": "1842311000", "commonStock": "831000", "currentDebt": "None", "investments": "None", "totalAssets": "4715774000", "longTermDebt": "412845000", "shortTermDebt": "1143768000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1802812000", "totalLiabilities": "2540743000", "otherCurrentAssets": "27936000", "totalCurrentAssets": "2395703000", "currentLongTermDebt": "1088907000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "314350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2320071000", "currentAccountsPayable": "297425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1753917000", "totalShareholderEquity": "2153831000", "capitalLeaseObligations": "252165000", "otherCurrentLiabilities": "169540000", "totalCurrentLiabilities": "1718449000", "otherNonCurrentLiabilities": "32366000", "totalNonCurrentLiabilities": "822293999", "cashAndShortTermInvestments": "211106000", "commonStockSharesOutstanding": "80487000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "211106000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "72989000", "profitLoss": "None", "dividendPayout": "14521000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "87234000", "operatingCashflow": "227636000", "capitalExpenditures": "113865000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109832000", "cashflowFromInvestment": "-135719000", "stockBasedCompensation": "8289000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14521000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87440000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "63031000", "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": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "income_statement": { "revenue": 1850830000, "cost_of_revenue": 1510326000, "gross_profit": 340504000, "ebit": 91701000, "ebitda": 153192000, "pretax_income": 78566000, "tax_provision": 17949000, "net_income": 60322000, "net_income_to_common": 60322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228719000, "total_current_assets": 2434389000, "total_assets": 4687941000, "short_term_debt": 1136254000, "long_term_debt": 403681000, "total_debt": 1539935000, "total_liabilities": 2500357000, "total_equity": 2166936000, "shares_outstanding": 82381000, "goodwill_and_intangibles": 427476000 }, "cash_flow": { "operating_cash_flow": 153526000, "capital_expenditure": 108410000, "free_cash_flow": 261936000, "dividends_paid": 14409000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162810, "ticker_id": 8092, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91701000", "ebitda": "153192000", "netIncome": "60322000", "grossProfit": "340504000", "depreciation": "None", "totalRevenue": "1850830000", "costOfRevenue": "1510326000", "interestIncome": "None", "incomeBeforeTax": "78566000", "interestExpense": "12863000", "operatingIncome": "91701000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "17949000", "reportedCurrency": "USD", "netInterestIncome": "-12863000", "nonInterestIncome": "None", "operatingExpenses": "248803000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1510326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61491000", "sellingGeneralAndAdministrative": "248803000", "netIncomeFromContinuingOperations": "60617000" }, "balance": { "goodwill": "427476000", "inventory": "1886071000", "commonStock": "830000", "currentDebt": "None", "investments": "None", "totalAssets": "4687941000", "longTermDebt": "403681000", "shortTermDebt": "1136254000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1744527000", "totalLiabilities": "2500357000", "otherCurrentAssets": "19384000", "totalCurrentAssets": "2434389000", "currentLongTermDebt": "1080585000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "300215000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2253552000", "currentAccountsPayable": "319398000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1730657000", "totalShareholderEquity": "2166936000", "capitalLeaseObligations": "246391000", "otherCurrentLiabilities": "142510000", "totalCurrentLiabilities": "1695348000", "otherNonCurrentLiabilities": "29440000", "totalNonCurrentLiabilities": "805009000", "cashAndShortTermInvestments": "228719000", "commonStockSharesOutstanding": "82381000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "228719000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60617000", "profitLoss": "None", "dividendPayout": "14409000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-77041000", "operatingCashflow": "153526000", "capitalExpenditures": "108410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56422000", "cashflowFromInvestment": "-96501000", "stockBasedCompensation": "13714000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14409000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29642000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61491000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1850830000, "cost_of_revenue": 1510326000, "gross_profit": 340504000, "research_and_development": null, "selling_general_admin": 248803000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91701000, "depreciation_amortisation": 61491000, "ebitda": 153192000, "interest_expense": 12863000, "interest_income": null, "other_non_operating": null, "pretax_income": 78566000, "tax_provision": 17949000, "effective_tax_rate": null, "net_income": 60322000, "net_income_continuing_ops": 60617000, "net_income_to_common": 60322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 228719000, "short_term_investments": null, "net_receivables": 300215000, "inventory": 1886071000, "other_current_assets": null, "total_current_assets": 2434389000, "net_ppe": null, "goodwill": 427476000, "intangible_assets": null, "goodwill_and_intangibles": 427476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2253552000, "total_assets": 4687941000, "short_term_debt": 1136254000, "accounts_payable": 319398000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1695348000, "long_term_debt": 403681000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 805009000, "total_liabilities": 2500357000, "total_debt": 1539935000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1744527000, "total_equity": 2166936000, "shares_outstanding": 82381000, "operating_cash_flow": 153526000, "stock_based_compensation": 13714000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108410000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96501000, "dividends_paid": 14409000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56422000, "free_cash_flow": 261936000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "91701000", "ebitda": "153192000", "netIncome": "60322000", "grossProfit": "340504000", "depreciation": "None", "totalRevenue": "1850830000", "costOfRevenue": "1510326000", "interestIncome": "None", "incomeBeforeTax": "78566000", "interestExpense": "12863000", "operatingIncome": "91701000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "17949000", "reportedCurrency": "USD", "netInterestIncome": "-12863000", "nonInterestIncome": "None", "operatingExpenses": "248803000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1510326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61491000", "sellingGeneralAndAdministrative": "248803000", "netIncomeFromContinuingOperations": "60617000" }, "balance": { "goodwill": "427476000", "inventory": "1886071000", "commonStock": "830000", "currentDebt": "None", "investments": "None", "totalAssets": "4687941000", "longTermDebt": "403681000", "shortTermDebt": "1136254000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1744527000", "totalLiabilities": "2500357000", "otherCurrentAssets": "19384000", "totalCurrentAssets": "2434389000", "currentLongTermDebt": "1080585000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "300215000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2253552000", "currentAccountsPayable": "319398000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1730657000", "totalShareholderEquity": "2166936000", "capitalLeaseObligations": "246391000", "otherCurrentLiabilities": "142510000", "totalCurrentLiabilities": "1695348000", "otherNonCurrentLiabilities": "29440000", "totalNonCurrentLiabilities": "805009000", "cashAndShortTermInvestments": "228719000", "commonStockSharesOutstanding": "82381000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "228719000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60617000", "profitLoss": "None", "dividendPayout": "14409000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-77041000", "operatingCashflow": "153526000", "capitalExpenditures": "108410000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56422000", "cashflowFromInvestment": "-96501000", "stockBasedCompensation": "13714000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14409000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29642000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61491000", "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": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "income_statement": { "revenue": 2009586000, "cost_of_revenue": 1630373000, "gross_profit": 379213000, "ebit": 112126000, "ebitda": 172766000, "pretax_income": 96701000, "tax_provision": 21423000, "net_income": 74752000, "net_income_to_common": 74752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 228131000, "total_current_assets": 2389715000, "total_assets": 4617547000, "short_term_debt": 1135541000, "long_term_debt": 408440000, "total_debt": 1543981000, "total_liabilities": 2455644000, "total_equity": 2141549000, "shares_outstanding": 82439000, "goodwill_and_intangibles": 439493000 }, "cash_flow": { "operating_cash_flow": 392282000, "capital_expenditure": 128816000, "free_cash_flow": 521098000, "dividends_paid": 14278000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162811, "ticker_id": 8092, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112126000", "ebitda": "172766000", "netIncome": "74752000", "grossProfit": "379213000", "depreciation": "None", "totalRevenue": "2009586000", "costOfRevenue": "1630373000", "interestIncome": "None", "incomeBeforeTax": "96701000", "interestExpense": "16923000", "operatingIncome": "112245000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "21423000", "reportedCurrency": "USD", "netInterestIncome": "-15757000", "nonInterestIncome": "None", "operatingExpenses": "266968000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1630373000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60640000", "sellingGeneralAndAdministrative": "238614000", "netIncomeFromContinuingOperations": "75278000" }, "balance": { "goodwill": "427493000", "inventory": "1787744000", "commonStock": "824000", "currentDebt": "None", "investments": "None", "totalAssets": "4617547000", "longTermDebt": "408440000", "shortTermDebt": "1135541000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12000000", "reportedCurrency": "USD", "retainedEarnings": "1698614000", "totalLiabilities": "2455644000", "otherCurrentAssets": "18958000", "totalCurrentAssets": "2389715000", "currentLongTermDebt": "1081199000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "354882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2227832000", "currentAccountsPayable": "244018000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1734090000", "totalShareholderEquity": "2141549000", "capitalLeaseObligations": "244451000", "otherCurrentLiabilities": "160809000", "totalCurrentLiabilities": "1650119000", "otherNonCurrentLiabilities": "28060000", "totalNonCurrentLiabilities": "805525000", "cashAndShortTermInvestments": "228131000", "commonStockSharesOutstanding": "82439000", "intangibleAssetsExcludingGoodwill": "12000000", "cashAndCashEquivalentsAtCarryingValue": "228131000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74752000", "profitLoss": "None", "dividendPayout": "14278000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "193137000", "operatingCashflow": "392282000", "capitalExpenditures": "128816000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-209249000", "cashflowFromInvestment": "-139749000", "stockBasedCompensation": "5453000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14278000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5937000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60640000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2009586000, "cost_of_revenue": 1630373000, "gross_profit": 379213000, "research_and_development": null, "selling_general_admin": 238614000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112126000, "depreciation_amortisation": 60640000, "ebitda": 172766000, "interest_expense": 16923000, "interest_income": null, "other_non_operating": null, "pretax_income": 96701000, "tax_provision": 21423000, "effective_tax_rate": null, "net_income": 74752000, "net_income_continuing_ops": 75278000, "net_income_to_common": 74752000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 228131000, "short_term_investments": null, "net_receivables": 354882000, "inventory": 1787744000, "other_current_assets": null, "total_current_assets": 2389715000, "net_ppe": null, "goodwill": 427493000, "intangible_assets": 12000000, "goodwill_and_intangibles": 439493000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2227832000, "total_assets": 4617547000, "short_term_debt": 1135541000, "accounts_payable": 244018000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1650119000, "long_term_debt": 408440000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 805525000, "total_liabilities": 2455644000, "total_debt": 1543981000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1698614000, "total_equity": 2141549000, "shares_outstanding": 82439000, "operating_cash_flow": 392282000, "stock_based_compensation": 5453000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 128816000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -139749000, "dividends_paid": 14278000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -209249000, "free_cash_flow": 521098000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "112126000", "ebitda": "172766000", "netIncome": "74752000", "grossProfit": "379213000", "depreciation": "None", "totalRevenue": "2009586000", "costOfRevenue": "1630373000", "interestIncome": "None", "incomeBeforeTax": "96701000", "interestExpense": "16923000", "operatingIncome": "112245000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "21423000", "reportedCurrency": "USD", "netInterestIncome": "-15757000", "nonInterestIncome": "None", "operatingExpenses": "266968000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1630373000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60640000", "sellingGeneralAndAdministrative": "238614000", "netIncomeFromContinuingOperations": "75278000" }, "balance": { "goodwill": "427493000", "inventory": "1787744000", "commonStock": "824000", "currentDebt": "None", "investments": "None", "totalAssets": "4617547000", "longTermDebt": "408440000", "shortTermDebt": "1135541000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "12000000", "reportedCurrency": "USD", "retainedEarnings": "1698614000", "totalLiabilities": "2455644000", "otherCurrentAssets": "18958000", "totalCurrentAssets": "2389715000", "currentLongTermDebt": "1081199000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "354882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2227832000", "currentAccountsPayable": "244018000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1734090000", "totalShareholderEquity": "2141549000", "capitalLeaseObligations": "244451000", "otherCurrentLiabilities": "160809000", "totalCurrentLiabilities": "1650119000", "otherNonCurrentLiabilities": "28060000", "totalNonCurrentLiabilities": "805525000", "cashAndShortTermInvestments": "228131000", "commonStockSharesOutstanding": "82439000", "intangibleAssetsExcludingGoodwill": "12000000", "cashAndCashEquivalentsAtCarryingValue": "228131000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74752000", "profitLoss": "None", "dividendPayout": "14278000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "193137000", "operatingCashflow": "392282000", "capitalExpenditures": "128816000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-209249000", "cashflowFromInvestment": "-139749000", "stockBasedCompensation": "5453000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14278000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5937000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60640000", "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": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "income_statement": { "revenue": 1896133000, "cost_of_revenue": 1536226000, "gross_profit": 359907000, "ebit": 120903000, "ebitda": 140037000, "pretax_income": 103329000, "tax_provision": 23819000, "net_income": 79132000, "net_income_to_common": 79132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 185073000, "total_current_assets": 2460393000, "total_assets": 4648471000, "short_term_debt": 1340581000, "long_term_debt": 399674000, "total_debt": 1740255000, "total_liabilities": 2545514000, "total_equity": 2083145000, "shares_outstanding": 81884000, "goodwill_and_intangibles": 430004000 }, "cash_flow": { "operating_cash_flow": 111743000, "capital_expenditure": 131709000, "free_cash_flow": 243452000, "dividends_paid": 13998000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162813, "ticker_id": 8092, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "120903000", "ebitda": "140037000", "netIncome": "79132000", "grossProfit": "359907000", "depreciation": "None", "totalRevenue": "1896133000", "costOfRevenue": "1536226000", "interestIncome": "None", "incomeBeforeTax": "103329000", "interestExpense": "17664000", "operatingIncome": "120166000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "23819000", "reportedCurrency": "USD", "netInterestIncome": "-17664000", "nonInterestIncome": "None", "operatingExpenses": "239741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1536226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19134000", "sellingGeneralAndAdministrative": "239741000", "netIncomeFromContinuingOperations": "79420000" }, "balance": { "goodwill": "430004000", "inventory": "1964835000", "commonStock": "820000", "currentDebt": "None", "investments": "None", "totalAssets": "4648471000", "longTermDebt": "399674000", "shortTermDebt": "1340581000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1638257000", "totalLiabilities": "2545514000", "otherCurrentAssets": "21027000", "totalCurrentAssets": "2460393000", "currentLongTermDebt": "1285033000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "289458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2188078000", "currentAccountsPayable": "173777000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1933780000", "totalShareholderEquity": "2083145000", "capitalLeaseObligations": "249073000", "otherCurrentLiabilities": "150560000", "totalCurrentLiabilities": "1752032000", "otherNonCurrentLiabilities": "29712000", "totalNonCurrentLiabilities": "793482000", "cashAndShortTermInvestments": "185073000", "commonStockSharesOutstanding": "81884000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "185073000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79420000", "profitLoss": "None", "dividendPayout": "13998000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-44690000", "operatingCashflow": "111743000", "capitalExpenditures": "131709000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50748000", "cashflowFromInvestment": "-144700000", "stockBasedCompensation": "5292000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13998000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-267000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61143000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1896133000, "cost_of_revenue": 1536226000, "gross_profit": 359907000, "research_and_development": null, "selling_general_admin": 239741000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120903000, "depreciation_amortisation": 19134000, "ebitda": 140037000, "interest_expense": 17664000, "interest_income": null, "other_non_operating": null, "pretax_income": 103329000, "tax_provision": 23819000, "effective_tax_rate": null, "net_income": 79132000, "net_income_continuing_ops": 79420000, "net_income_to_common": 79132000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 185073000, "short_term_investments": null, "net_receivables": 289458000, "inventory": 1964835000, "other_current_assets": null, "total_current_assets": 2460393000, "net_ppe": null, "goodwill": 430004000, "intangible_assets": null, "goodwill_and_intangibles": 430004000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2188078000, "total_assets": 4648471000, "short_term_debt": 1340581000, "accounts_payable": 173777000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1752032000, "long_term_debt": 399674000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 793482000, "total_liabilities": 2545514000, "total_debt": 1740255000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1638257000, "total_equity": 2083145000, "shares_outstanding": 81884000, "operating_cash_flow": 111743000, "stock_based_compensation": 5292000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 131709000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -144700000, "dividends_paid": 13998000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 50748000, "free_cash_flow": 243452000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "120903000", "ebitda": "140037000", "netIncome": "79132000", "grossProfit": "359907000", "depreciation": "None", "totalRevenue": "1896133000", "costOfRevenue": "1536226000", "interestIncome": "None", "incomeBeforeTax": "103329000", "interestExpense": "17664000", "operatingIncome": "120166000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "23819000", "reportedCurrency": "USD", "netInterestIncome": "-17664000", "nonInterestIncome": "None", "operatingExpenses": "239741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1536226000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19134000", "sellingGeneralAndAdministrative": "239741000", "netIncomeFromContinuingOperations": "79420000" }, "balance": { "goodwill": "430004000", "inventory": "1964835000", "commonStock": "820000", "currentDebt": "None", "investments": "None", "totalAssets": "4648471000", "longTermDebt": "399674000", "shortTermDebt": "1340581000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1638257000", "totalLiabilities": "2545514000", "otherCurrentAssets": "21027000", "totalCurrentAssets": "2460393000", "currentLongTermDebt": "1285033000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "289458000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2188078000", "currentAccountsPayable": "173777000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1933780000", "totalShareholderEquity": "2083145000", "capitalLeaseObligations": "249073000", "otherCurrentLiabilities": "150560000", "totalCurrentLiabilities": "1752032000", "otherNonCurrentLiabilities": "29712000", "totalNonCurrentLiabilities": "793482000", "cashAndShortTermInvestments": "185073000", "commonStockSharesOutstanding": "81884000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "185073000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "79420000", "profitLoss": "None", "dividendPayout": "13998000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-44690000", "operatingCashflow": "111743000", "capitalExpenditures": "131709000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50748000", "cashflowFromInvestment": "-144700000", "stockBasedCompensation": "5292000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13998000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-267000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61143000", "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": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "income_statement": { "revenue": 2027028000, "cost_of_revenue": 1651131000, "gross_profit": 375897000, "ebit": 124529000, "ebitda": 182013000, "pretax_income": 105061000, "tax_provision": 26278000, "net_income": 78661000, "net_income_to_common": 78661000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167266000, "total_current_assets": 2377701000, "total_assets": 4506526000, "short_term_debt": 1282811000, "long_term_debt": 396562000, "total_debt": 1679373000, "total_liabilities": 2483592000, "total_equity": 2003394000, "shares_outstanding": 80778000, "goodwill_and_intangibles": 419303000 }, "cash_flow": { "operating_cash_flow": 270578000, "capital_expenditure": 93386000, "free_cash_flow": 363964000, "dividends_paid": 13364000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162814, "ticker_id": 8092, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "124529000", "ebitda": "182013000", "netIncome": "78661000", "grossProfit": "375897000", "depreciation": "None", "totalRevenue": "2027028000", "costOfRevenue": "1651131000", "interestIncome": "None", "incomeBeforeTax": "105061000", "interestExpense": "19464000", "operatingIncome": "124529000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "26278000", "reportedCurrency": "USD", "netInterestIncome": "-19464000", "nonInterestIncome": "None", "operatingExpenses": "251368000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1651131000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57484000", "sellingGeneralAndAdministrative": "251368000", "netIncomeFromContinuingOperations": "78783000" }, "balance": { "goodwill": "419303000", "inventory": "1894214000", "commonStock": "816000", "currentDebt": "None", "investments": "None", "totalAssets": "4506526000", "longTermDebt": "396562000", "shortTermDebt": "1282811000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1573316000", "totalLiabilities": "2483592000", "otherCurrentAssets": "23338000", "totalCurrentAssets": "2377701000", "currentLongTermDebt": "1226651000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "292883000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2128825000", "currentAccountsPayable": "166630000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1878017000", "totalShareholderEquity": "2003394000", "capitalLeaseObligations": "254804000", "otherCurrentLiabilities": "152625000", "totalCurrentLiabilities": "1697901000", "otherNonCurrentLiabilities": "29586000", "totalNonCurrentLiabilities": "785691000", "cashAndShortTermInvestments": "167266000", "commonStockSharesOutstanding": "80778000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "167266000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78783000", "profitLoss": "None", "dividendPayout": "13364000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "152130000", "operatingCashflow": "270578000", "capitalExpenditures": "93386000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-167271000", "cashflowFromInvestment": "-91940000", "stockBasedCompensation": "5515000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13364000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3915000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57484000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2027028000, "cost_of_revenue": 1651131000, "gross_profit": 375897000, "research_and_development": null, "selling_general_admin": 251368000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 124529000, "depreciation_amortisation": 57484000, "ebitda": 182013000, "interest_expense": 19464000, "interest_income": null, "other_non_operating": null, "pretax_income": 105061000, "tax_provision": 26278000, "effective_tax_rate": null, "net_income": 78661000, "net_income_continuing_ops": 78783000, "net_income_to_common": 78661000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167266000, "short_term_investments": null, "net_receivables": 292883000, "inventory": 1894214000, "other_current_assets": null, "total_current_assets": 2377701000, "net_ppe": null, "goodwill": 419303000, "intangible_assets": null, "goodwill_and_intangibles": 419303000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2128825000, "total_assets": 4506526000, "short_term_debt": 1282811000, "accounts_payable": 166630000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1697901000, "long_term_debt": 396562000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 785691000, "total_liabilities": 2483592000, "total_debt": 1679373000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1573316000, "total_equity": 2003394000, "shares_outstanding": 80778000, "operating_cash_flow": 270578000, "stock_based_compensation": 5515000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 93386000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -91940000, "dividends_paid": 13364000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -167271000, "free_cash_flow": 363964000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "124529000", "ebitda": "182013000", "netIncome": "78661000", "grossProfit": "375897000", "depreciation": "None", "totalRevenue": "2027028000", "costOfRevenue": "1651131000", "interestIncome": "None", "incomeBeforeTax": "105061000", "interestExpense": "19464000", "operatingIncome": "124529000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "26278000", "reportedCurrency": "USD", "netInterestIncome": "-19464000", "nonInterestIncome": "None", "operatingExpenses": "251368000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1651131000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57484000", "sellingGeneralAndAdministrative": "251368000", "netIncomeFromContinuingOperations": "78783000" }, "balance": { "goodwill": "419303000", "inventory": "1894214000", "commonStock": "816000", "currentDebt": "None", "investments": "None", "totalAssets": "4506526000", "longTermDebt": "396562000", "shortTermDebt": "1282811000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1573316000", "totalLiabilities": "2483592000", "otherCurrentAssets": "23338000", "totalCurrentAssets": "2377701000", "currentLongTermDebt": "1226651000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "292883000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2128825000", "currentAccountsPayable": "166630000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1878017000", "totalShareholderEquity": "2003394000", "capitalLeaseObligations": "254804000", "otherCurrentLiabilities": "152625000", "totalCurrentLiabilities": "1697901000", "otherNonCurrentLiabilities": "29586000", "totalNonCurrentLiabilities": "785691000", "cashAndShortTermInvestments": "167266000", "commonStockSharesOutstanding": "80778000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "167266000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78783000", "profitLoss": "None", "dividendPayout": "13364000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "152130000", "operatingCashflow": "270578000", "capitalExpenditures": "93386000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-167271000", "cashflowFromInvestment": "-91940000", "stockBasedCompensation": "5515000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13364000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3915000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57484000", "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": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "income_statement": { "revenue": 1871999000, "cost_of_revenue": 1482124000, "gross_profit": 389875000, "ebit": 110787000, "ebitda": 167621000, "pretax_income": 92814000, "tax_provision": 21325000, "net_income": 71608000, "net_income_to_common": 71608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155905000, "total_current_assets": 2517001000, "total_assets": 4629006000, "short_term_debt": 1303779000, "long_term_debt": 524450000, "total_debt": 1828229000, "total_liabilities": 2674086000, "total_equity": 1935502000, "shares_outstanding": 81454000, "goodwill_and_intangibles": 419728000 }, "cash_flow": { "operating_cash_flow": -155053000, "capital_expenditure": 79136000, "free_cash_flow": -75917000, "dividends_paid": 13868000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162815, "ticker_id": 8092, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110787000", "ebitda": "167621000", "netIncome": "71608000", "grossProfit": "389875000", "depreciation": "None", "totalRevenue": "1871999000", "costOfRevenue": "1482124000", "interestIncome": "None", "incomeBeforeTax": "92814000", "interestExpense": "17973000", "operatingIncome": "110610000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "21325000", "reportedCurrency": "USD", "netInterestIncome": "-17973000", "nonInterestIncome": "None", "operatingExpenses": "279265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1482124000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56834000", "sellingGeneralAndAdministrative": "263665000", "netIncomeFromContinuingOperations": "71489000" }, "balance": { "goodwill": "419728000", "inventory": "2031775000", "commonStock": "815000", "currentDebt": "None", "investments": "None", "totalAssets": "4629006000", "longTermDebt": "524450000", "shortTermDebt": "1303779000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1508202000", "totalLiabilities": "2674086000", "otherCurrentAssets": "20377000", "totalCurrentAssets": "2517001000", "currentLongTermDebt": "1248853000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "308944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2112005000", "currentAccountsPayable": "181079000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2032223000", "totalShareholderEquity": "1935502000", "capitalLeaseObligations": "258920000", "otherCurrentLiabilities": "145071000", "totalCurrentLiabilities": "1757329000", "otherNonCurrentLiabilities": "28788000", "totalNonCurrentLiabilities": "916757000", "cashAndShortTermInvestments": "155905000", "commonStockSharesOutstanding": "81454000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "155905000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71489000", "profitLoss": "None", "dividendPayout": "13868000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-215506000", "operatingCashflow": "-155053000", "capitalExpenditures": "79136000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "196451000", "cashflowFromInvestment": "-69188000", "stockBasedCompensation": "14090000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13868000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5627000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56834000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1871999000, "cost_of_revenue": 1482124000, "gross_profit": 389875000, "research_and_development": null, "selling_general_admin": 263665000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110787000, "depreciation_amortisation": 56834000, "ebitda": 167621000, "interest_expense": 17973000, "interest_income": null, "other_non_operating": null, "pretax_income": 92814000, "tax_provision": 21325000, "effective_tax_rate": null, "net_income": 71608000, "net_income_continuing_ops": 71489000, "net_income_to_common": 71608000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155905000, "short_term_investments": null, "net_receivables": 308944000, "inventory": 2031775000, "other_current_assets": null, "total_current_assets": 2517001000, "net_ppe": null, "goodwill": 419728000, "intangible_assets": null, "goodwill_and_intangibles": 419728000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2112005000, "total_assets": 4629006000, "short_term_debt": 1303779000, "accounts_payable": 181079000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1757329000, "long_term_debt": 524450000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 916757000, "total_liabilities": 2674086000, "total_debt": 1828229000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1508202000, "total_equity": 1935502000, "shares_outstanding": 81454000, "operating_cash_flow": -155053000, "stock_based_compensation": 14090000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79136000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69188000, "dividends_paid": 13868000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 196451000, "free_cash_flow": -75917000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "110787000", "ebitda": "167621000", "netIncome": "71608000", "grossProfit": "389875000", "depreciation": "None", "totalRevenue": "1871999000", "costOfRevenue": "1482124000", "interestIncome": "None", "incomeBeforeTax": "92814000", "interestExpense": "17973000", "operatingIncome": "110610000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "21325000", "reportedCurrency": "USD", "netInterestIncome": "-17973000", "nonInterestIncome": "None", "operatingExpenses": "279265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1482124000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56834000", "sellingGeneralAndAdministrative": "263665000", "netIncomeFromContinuingOperations": "71489000" }, "balance": { "goodwill": "419728000", "inventory": "2031775000", "commonStock": "815000", "currentDebt": "None", "investments": "None", "totalAssets": "4629006000", "longTermDebt": "524450000", "shortTermDebt": "1303779000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1508202000", "totalLiabilities": "2674086000", "otherCurrentAssets": "20377000", "totalCurrentAssets": "2517001000", "currentLongTermDebt": "1248853000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "308944000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2112005000", "currentAccountsPayable": "181079000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2032223000", "totalShareholderEquity": "1935502000", "capitalLeaseObligations": "258920000", "otherCurrentLiabilities": "145071000", "totalCurrentLiabilities": "1757329000", "otherNonCurrentLiabilities": "28788000", "totalNonCurrentLiabilities": "916757000", "cashAndShortTermInvestments": "155905000", "commonStockSharesOutstanding": "81454000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "155905000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71489000", "profitLoss": "None", "dividendPayout": "13868000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-215506000", "operatingCashflow": "-155053000", "capitalExpenditures": "79136000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "196451000", "cashflowFromInvestment": "-69188000", "stockBasedCompensation": "14090000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13868000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5627000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56834000", "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": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "income_statement": { "revenue": 2029465000, "cost_of_revenue": 1637416000, "gross_profit": 392049000, "ebit": 119878000, "ebitda": 175874000, "pretax_income": 104836000, "tax_provision": 26723000, "net_income": 78047000, "net_income_to_common": 78047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 183725000, "total_current_assets": 2260304000, "total_assets": 4364241000, "short_term_debt": 1193301000, "long_term_debt": 414002000, "total_debt": 1607303000, "total_liabilities": 2473825000, "total_equity": 1870879000, "shares_outstanding": 82143000, "goodwill_and_intangibles": 433008000 }, "cash_flow": { "operating_cash_flow": 84654000, "capital_expenditure": 79802000, "free_cash_flow": 164456000, "dividends_paid": 13485000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162816, "ticker_id": 8092, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "119878000", "ebitda": "175874000", "netIncome": "78047000", "grossProfit": "392049000", "depreciation": "None", "totalRevenue": "2029465000", "costOfRevenue": "1637416000", "interestIncome": "None", "incomeBeforeTax": "104836000", "interestExpense": "15502000", "operatingIncome": "120125000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "26723000", "reportedCurrency": "USD", "netInterestIncome": "-15502000", "nonInterestIncome": "None", "operatingExpenses": "271924000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1637416000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55996000", "sellingGeneralAndAdministrative": "247072000", "netIncomeFromContinuingOperations": "78113000" }, "balance": { "goodwill": "420708000", "inventory": "1801447000", "commonStock": "806000", "currentDebt": "None", "investments": "None", "totalAssets": "4364241000", "longTermDebt": "414002000", "shortTermDebt": "1193301000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "12300000", "reportedCurrency": "USD", "retainedEarnings": "1450025000", "totalLiabilities": "2473825000", "otherCurrentAssets": "15779000", "totalCurrentAssets": "2260304000", "currentLongTermDebt": "1139744000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "259353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2103937000", "currentAccountsPayable": "162134000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1809434000", "totalShareholderEquity": "1870879000", "capitalLeaseObligations": "255688000", "otherCurrentLiabilities": "311104000", "totalCurrentLiabilities": "1673310000", "otherNonCurrentLiabilities": "24811000", "totalNonCurrentLiabilities": "800514999", "cashAndShortTermInvestments": "183725000", "commonStockSharesOutstanding": "82143000", "intangibleAssetsExcludingGoodwill": "12300000", "cashAndCashEquivalentsAtCarryingValue": "183725000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78047000", "profitLoss": "None", "dividendPayout": "13485000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-104010000", "operatingCashflow": "84654000", "capitalExpenditures": "79802000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3117000", "cashflowFromInvestment": "-96076000", "stockBasedCompensation": "5057000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13485000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104741000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2029465000, "cost_of_revenue": 1637416000, "gross_profit": 392049000, "research_and_development": null, "selling_general_admin": 247072000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 119878000, "depreciation_amortisation": 55996000, "ebitda": 175874000, "interest_expense": 15502000, "interest_income": null, "other_non_operating": null, "pretax_income": 104836000, "tax_provision": 26723000, "effective_tax_rate": null, "net_income": 78047000, "net_income_continuing_ops": 78113000, "net_income_to_common": 78047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 183725000, "short_term_investments": null, "net_receivables": 259353000, "inventory": 1801447000, "other_current_assets": null, "total_current_assets": 2260304000, "net_ppe": null, "goodwill": 420708000, "intangible_assets": 12300000, "goodwill_and_intangibles": 433008000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2103937000, "total_assets": 4364241000, "short_term_debt": 1193301000, "accounts_payable": 162134000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1673310000, "long_term_debt": 414002000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 800514999, "total_liabilities": 2473825000, "total_debt": 1607303000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1450025000, "total_equity": 1870879000, "shares_outstanding": 82143000, "operating_cash_flow": 84654000, "stock_based_compensation": 5057000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79802000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96076000, "dividends_paid": 13485000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3117000, "free_cash_flow": 164456000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "119878000", "ebitda": "175874000", "netIncome": "78047000", "grossProfit": "392049000", "depreciation": "None", "totalRevenue": "2029465000", "costOfRevenue": "1637416000", "interestIncome": "None", "incomeBeforeTax": "104836000", "interestExpense": "15502000", "operatingIncome": "120125000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "26723000", "reportedCurrency": "USD", "netInterestIncome": "-15502000", "nonInterestIncome": "None", "operatingExpenses": "271924000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1637416000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55996000", "sellingGeneralAndAdministrative": "247072000", "netIncomeFromContinuingOperations": "78113000" }, "balance": { "goodwill": "420708000", "inventory": "1801447000", "commonStock": "806000", "currentDebt": "None", "investments": "None", "totalAssets": "4364241000", "longTermDebt": "414002000", "shortTermDebt": "1193301000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "12300000", "reportedCurrency": "USD", "retainedEarnings": "1450025000", "totalLiabilities": "2473825000", "otherCurrentAssets": "15779000", "totalCurrentAssets": "2260304000", "currentLongTermDebt": "1139744000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "259353000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2103937000", "currentAccountsPayable": "162134000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1809434000", "totalShareholderEquity": "1870879000", "capitalLeaseObligations": "255688000", "otherCurrentLiabilities": "311104000", "totalCurrentLiabilities": "1673310000", "otherNonCurrentLiabilities": "24811000", "totalNonCurrentLiabilities": "800514999", "cashAndShortTermInvestments": "183725000", "commonStockSharesOutstanding": "82143000", "intangibleAssetsExcludingGoodwill": "12300000", "cashAndCashEquivalentsAtCarryingValue": "183725000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78047000", "profitLoss": "None", "dividendPayout": "13485000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-104010000", "operatingCashflow": "84654000", "capitalExpenditures": "79802000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3117000", "cashflowFromInvestment": "-96076000", "stockBasedCompensation": "5057000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13485000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104741000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55996000", "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": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "income_statement": { "revenue": 1980740000, "cost_of_revenue": 1586335000, "gross_profit": 394405000, "ebit": 121401000, "ebitda": 177989000, "pretax_income": 107560000, "tax_provision": 26926000, "net_income": 80278000, "net_income_to_common": 80278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 191988000, "total_current_assets": 2145781000, "total_assets": 4218053000, "short_term_debt": 1278288000, "long_term_debt": 202824000, "total_debt": 1481112000, "total_liabilities": 2298970000, "total_equity": 1899612000, "shares_outstanding": 83987000, "goodwill_and_intangibles": 416420000 }, "cash_flow": { "operating_cash_flow": 97043000, "capital_expenditure": 103079000, "free_cash_flow": 200122000, "dividends_paid": 13648000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162818, "ticker_id": 8092, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "121401000", "ebitda": "177989000", "netIncome": "80278000", "grossProfit": "394405000", "depreciation": "None", "totalRevenue": "1980740000", "costOfRevenue": "1586335000", "interestIncome": "None", "incomeBeforeTax": "107560000", "interestExpense": "14194000", "operatingIncome": "121621000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "26926000", "reportedCurrency": "USD", "netInterestIncome": "-14194000", "nonInterestIncome": "None", "operatingExpenses": "273004000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1586335000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56588000", "sellingGeneralAndAdministrative": "257132000", "netIncomeFromContinuingOperations": "80634000" }, "balance": { "goodwill": "416420000", "inventory": "1671623000", "commonStock": "804000", "currentDebt": "None", "investments": "None", "totalAssets": "4218053000", "longTermDebt": "202824000", "shortTermDebt": "1278288000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1385646000", "totalLiabilities": "2298970000", "otherCurrentAssets": "18690000", "totalCurrentAssets": "2145781000", "currentLongTermDebt": "1226268000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "263480000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2072272000", "currentAccountsPayable": "177142000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1677818000", "totalShareholderEquity": "1899612000", "capitalLeaseObligations": "248726000", "otherCurrentLiabilities": "161786000", "totalCurrentLiabilities": "1720116000", "otherNonCurrentLiabilities": "23856000", "totalNonCurrentLiabilities": "578854000", "cashAndShortTermInvestments": "191988000", "commonStockSharesOutstanding": "83987000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "191988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80634000", "profitLoss": "None", "dividendPayout": "13648000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-19315000", "operatingCashflow": "97043000", "capitalExpenditures": "103079000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5141000", "cashflowFromInvestment": "-102008000", "stockBasedCompensation": "6265000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13648000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43180000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56588000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1980740000, "cost_of_revenue": 1586335000, "gross_profit": 394405000, "research_and_development": null, "selling_general_admin": 257132000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121401000, "depreciation_amortisation": 56588000, "ebitda": 177989000, "interest_expense": 14194000, "interest_income": null, "other_non_operating": null, "pretax_income": 107560000, "tax_provision": 26926000, "effective_tax_rate": null, "net_income": 80278000, "net_income_continuing_ops": 80634000, "net_income_to_common": 80278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 191988000, "short_term_investments": null, "net_receivables": 263480000, "inventory": 1671623000, "other_current_assets": null, "total_current_assets": 2145781000, "net_ppe": null, "goodwill": 416420000, "intangible_assets": null, "goodwill_and_intangibles": 416420000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2072272000, "total_assets": 4218053000, "short_term_debt": 1278288000, "accounts_payable": 177142000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1720116000, "long_term_debt": 202824000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 578854000, "total_liabilities": 2298970000, "total_debt": 1481112000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1385646000, "total_equity": 1899612000, "shares_outstanding": 83987000, "operating_cash_flow": 97043000, "stock_based_compensation": 6265000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103079000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102008000, "dividends_paid": 13648000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5141000, "free_cash_flow": 200122000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "121401000", "ebitda": "177989000", "netIncome": "80278000", "grossProfit": "394405000", "depreciation": "None", "totalRevenue": "1980740000", "costOfRevenue": "1586335000", "interestIncome": "None", "incomeBeforeTax": "107560000", "interestExpense": "14194000", "operatingIncome": "121621000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "26926000", "reportedCurrency": "USD", "netInterestIncome": "-14194000", "nonInterestIncome": "None", "operatingExpenses": "273004000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1586335000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56588000", "sellingGeneralAndAdministrative": "257132000", "netIncomeFromContinuingOperations": "80634000" }, "balance": { "goodwill": "416420000", "inventory": "1671623000", "commonStock": "804000", "currentDebt": "None", "investments": "None", "totalAssets": "4218053000", "longTermDebt": "202824000", "shortTermDebt": "1278288000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1385646000", "totalLiabilities": "2298970000", "otherCurrentAssets": "18690000", "totalCurrentAssets": "2145781000", "currentLongTermDebt": "1226268000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "263480000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2072272000", "currentAccountsPayable": "177142000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1677818000", "totalShareholderEquity": "1899612000", "capitalLeaseObligations": "248726000", "otherCurrentLiabilities": "161786000", "totalCurrentLiabilities": "1720116000", "otherNonCurrentLiabilities": "23856000", "totalNonCurrentLiabilities": "578854000", "cashAndShortTermInvestments": "191988000", "commonStockSharesOutstanding": "83987000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "191988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "80634000", "profitLoss": "None", "dividendPayout": "13648000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-19315000", "operatingCashflow": "97043000", "capitalExpenditures": "103079000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "5141000", "cashflowFromInvestment": "-102008000", "stockBasedCompensation": "6265000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13648000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43180000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56588000", "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": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "income_statement": { "revenue": 2003052000, "cost_of_revenue": 1589204000, "gross_profit": 413848000, "ebit": 142612000, "ebitda": 197273000, "pretax_income": 130525000, "tax_provision": 32001000, "net_income": 98275000, "net_income_to_common": 98275000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 191897000, "total_current_assets": 2087795000, "total_assets": 4126321000, "short_term_debt": 1174944000, "long_term_debt": 245277000, "total_debt": 1420221000, "total_liabilities": 2239036000, "total_equity": 1868170000, "shares_outstanding": 84155996, "goodwill_and_intangibles": 417465000 }, "cash_flow": { "operating_cash_flow": 21550000, "capital_expenditure": 95554000, "free_cash_flow": 117104000, "dividends_paid": 11387000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 162819, "ticker_id": 8092, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T23:16:09.551003+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "142612000", "ebitda": "197273000", "netIncome": "98275000", "grossProfit": "413848000", "depreciation": "None", "totalRevenue": "2003052000", "costOfRevenue": "1589204000", "interestIncome": "None", "incomeBeforeTax": "130525000", "interestExpense": "12238000", "operatingIncome": "142859000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "32001000", "reportedCurrency": "USD", "netInterestIncome": "-12238000", "nonInterestIncome": "None", "operatingExpenses": "271236000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-96000", "costofGoodsAndServicesSold": "1589204000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54661000", "sellingGeneralAndAdministrative": "256691000", "netIncomeFromContinuingOperations": "98524000" }, "balance": { "goodwill": "417465000", "inventory": "1637321000", "commonStock": "578000", "currentDebt": "None", "investments": "None", "totalAssets": "4126321000", "longTermDebt": "245277000", "shortTermDebt": "1174944000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1543941000", "totalLiabilities": "2239036000", "otherCurrentAssets": "21707000", "totalCurrentAssets": "2087795000", "currentLongTermDebt": "1125373000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "236870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2038526000", "currentAccountsPayable": "186809000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1441046000", "shortLongTermDebtTotal": "1613879000", "totalShareholderEquity": "1868170000", "capitalLeaseObligations": "243229000", "otherCurrentLiabilities": "157522000", "totalCurrentLiabilities": "1620845000", "otherNonCurrentLiabilities": "24301000", "totalNonCurrentLiabilities": "618191000", "cashAndShortTermInvestments": "191897000", "commonStockSharesOutstanding": "84155996", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "191897000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98524000", "profitLoss": "None", "dividendPayout": "11387000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-121508000", "operatingCashflow": "21550000", "capitalExpenditures": "95554000", "changeInReceivables": "-6939000", "changeInExchangeRate": "None", "cashflowFromFinancing": "37410000", "cashflowFromInvestment": "-93432000", "stockBasedCompensation": "5952000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11387000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-34472000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39849000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54661000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2003052000, "cost_of_revenue": 1589204000, "gross_profit": 413848000, "research_and_development": null, "selling_general_admin": 256691000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 142612000, "depreciation_amortisation": 54661000, "ebitda": 197273000, "interest_expense": 12238000, "interest_income": null, "other_non_operating": null, "pretax_income": 130525000, "tax_provision": 32001000, "effective_tax_rate": null, "net_income": 98275000, "net_income_continuing_ops": 98524000, "net_income_to_common": 98275000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 191897000, "short_term_investments": null, "net_receivables": 236870000, "inventory": 1637321000, "other_current_assets": null, "total_current_assets": 2087795000, "net_ppe": null, "goodwill": 417465000, "intangible_assets": null, "goodwill_and_intangibles": 417465000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2038526000, "total_assets": 4126321000, "short_term_debt": 1174944000, "accounts_payable": 186809000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1620845000, "long_term_debt": 245277000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 618191000, "total_liabilities": 2239036000, "total_debt": 1420221000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1543941000, "total_equity": 1868170000, "shares_outstanding": 84155996, "operating_cash_flow": 21550000, "stock_based_compensation": 5952000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95554000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -93432000, "dividends_paid": 11387000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 37410000, "free_cash_flow": 117104000, "net_change_in_cash": -34472000 }, "raw_data": { "income": { "ebit": "142612000", "ebitda": "197273000", "netIncome": "98275000", "grossProfit": "413848000", "depreciation": "None", "totalRevenue": "2003052000", "costOfRevenue": "1589204000", "interestIncome": "None", "incomeBeforeTax": "130525000", "interestExpense": "12238000", "operatingIncome": "142859000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "32001000", "reportedCurrency": "USD", "netInterestIncome": "-12238000", "nonInterestIncome": "None", "operatingExpenses": "271236000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-96000", "costofGoodsAndServicesSold": "1589204000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54661000", "sellingGeneralAndAdministrative": "256691000", "netIncomeFromContinuingOperations": "98524000" }, "balance": { "goodwill": "417465000", "inventory": "1637321000", "commonStock": "578000", "currentDebt": "None", "investments": "None", "totalAssets": "4126321000", "longTermDebt": "245277000", "shortTermDebt": "1174944000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1543941000", "totalLiabilities": "2239036000", "otherCurrentAssets": "21707000", "totalCurrentAssets": "2087795000", "currentLongTermDebt": "1125373000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "236870000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2038526000", "currentAccountsPayable": "186809000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1441046000", "shortLongTermDebtTotal": "1613879000", "totalShareholderEquity": "1868170000", "capitalLeaseObligations": "243229000", "otherCurrentLiabilities": "157522000", "totalCurrentLiabilities": "1620845000", "otherNonCurrentLiabilities": "24301000", "totalNonCurrentLiabilities": "618191000", "cashAndShortTermInvestments": "191897000", "commonStockSharesOutstanding": "84155996", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "191897000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "98524000", "profitLoss": "None", "dividendPayout": "11387000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-121508000", "operatingCashflow": "21550000", "capitalExpenditures": "95554000", "changeInReceivables": "-6939000", "changeInExchangeRate": "None", "cashflowFromFinancing": "37410000", "cashflowFromInvestment": "-93432000", "stockBasedCompensation": "5952000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11387000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-34472000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39849000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54661000", "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": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }