{ "ticker": { "uuid": "87c92ac3-1429-410d-88f3-952ce3186710", "symbol": "CBZ", "name": "CBIZ Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/87c92ac3-1429-410d-88f3-952ce3186710/", "api_url": "https://sharemaestro.com/factors/api/tickers/87c92ac3-1429-410d-88f3-952ce3186710/" }, "ticker_metadata": { "id": 651, "uuid": "87c92ac3-1429-410d-88f3-952ce3186710", "symbol": "CBZ", "name": "CBIZ Inc", "asset_type": "equity", "market_cap": 1781138000, "stock_exchange_id": 3, "industry": "Specialty Business Services", "sector": "Industrials", "description": "CBIZ, Inc. provides financial, insurance and advisory services in the United States and Canada. The company is headquartered in Cleveland, Ohio.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "87c92ac3-1429-410d-88f3-952ce3186710", "symbol": "CBZ", "name": "CBIZ Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Business Services", "page_url": "https://sharemaestro.com/factors/ticker/87c92ac3-1429-410d-88f3-952ce3186710/", "api_url": "https://sharemaestro.com/factors/api/tickers/87c92ac3-1429-410d-88f3-952ce3186710/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.52, "value": 0.85, "quality": 0.24, "momentum": 0.03, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 33.93, "market_cap": 2087950410, "pe_ratio": 13.5333, "earnings_yield": 0.0739, "ebitda_to_ev": 0.1285, "shareholder_yield": 0, "roe": 0.0815, "piotroski_f_score": 7, "momentum_12_1": -0.5827, "volatility_252d": 0.5302 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:23.467206+00:00", "batch_id": "" }, "size": { "price_close": 33.93, "market_cap": 2087950410, "market_cap_usd": 2087950410, "enterprise_value": 3654203410, "shares_outstanding": 61537000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 13.5333, "pb_ratio": 1.1023, "ptbv_ratio": null, "ps_ratio": 0.7542, "pcf_ratio": 8.1805, "pfcf_ratio": 7.0157, "ev_ebitda": 7.7797, "ev_ebit": 9.8105, "ev_sales": 1.3199, "ev_fcf": 12.2785, "earnings_yield": 0.0739, "fcf_yield": 0.0814, "price_to_sales": 0.7542, "price_to_book": 1.1023, "price_to_cashflow": 8.1805, "ebitda_to_ev": 0.1285, "sales_yield": 0.7576 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.1276, "operating_margin": 0.1345, "net_margin": 0.0557, "ebitda_margin": 0.1697, "fcf_margin": 0.1075, "roe": 0.0815, "roa": 0.0333, "roic": 0.0775, "roc_greenblatt": null, "asset_turnover": 0.598, "cash_conversion": 1.929, "accruals_ratio": -0.0218, "sbc_to_revenue": 0.0127, "piotroski_f_score": 7, "altman_z_score": 1.713, "earnings_stability_5y": 2.879, "revenue_stability_5y": 0.4217, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0763, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.4443, "net_debt_to_ebitda": 3.3345, "debt_to_assets": 0.3445, "interest_coverage": 1.7568, "current_ratio": 1.2169, "quick_ratio": 1.2169, "net_debt": 1566253000, "local_beta": 0.0014, "volatility_252d": 0.5302, "volatility_60d": 1.1821, "max_drawdown_12m": -0.6643, "risk_adjusted_momentum": -1.0989 }, "growth": { "revenue_growth_1y": 0.2834, "revenue_growth_3y_cagr": 0.25, "revenue_growth_5y_cagr": 0.234, "eps_growth_1y": 0.7749, "eps_growth_3y_cagr": 0.031, "eps_growth_5y_cagr": 0.0807, "fcf_growth_1y": 1.6545, "book_value_growth_1y": -0.1757, "revenue_growth": 0.2834, "earnings_growth": 0.7749 }, "momentum": { "price_return_1m": 0.0973, "price_return_3m": 0.1636, "price_return_6m": -0.353, "price_return_9m": -0.4332, "price_return_12m": -0.542, "price_return_12m_ex1m": -0.5827, "momentum_6m": -0.353, "momentum_12m": -0.542, "momentum_12_1": -0.5827, "distance_from_52w_high": -0.5639, "distance_from_52w_low": 0.299, "relative_strength": -0.642 }, "raw_ttm": { "revenue_ttm": 2768556000, "gross_profit_ttm": 353308000, "ebit_ttm": 372479000, "ebitda_ttm": 469708000, "net_income_ttm": 154283000, "eps_diluted_ttm": 2.5072, "operating_cash_flow_ttm": 255236000, "capital_expenditure_ttm": 42375000, "fcf_ttm": 297611000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 212021000, "cash_and_equivalents": 28718000, "total_current_assets": 798160000, "total_current_liabilities": 655902000, "net_ppe": null, "total_assets": 4629960000, "total_debt": 1594971000, "total_equity": 1894176000, "net_working_capital": 247308000, "book_value_per_share": 30.7811, "retained_earnings": 1173178000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3818156000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 34, "rank_pb": 25, "rank_ptbv": 50, "rank_ps": 22, "rank_pcf": 34, "rank_ev_ebitda": 25, "rank_ev_ebit": 40, "rank_earnings_yield": 34, "rank_fcf_yield": 49, "rank_dividend_yield": 83, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 51, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 90, "rank_fcf_margin": 68, "rank_piotroski": 15, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 17, "rank_eps_growth_5y": 57, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 95 }, "composites": { "value_composite": 15, "quality_composite": 76, "momentum_composite": 97, "growth_composite": 8, "yield_composite": 89, "svqf_composite": 17, "vc1_composite": 10, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 48, "quality_value_composite": 0.4517, "os_score": 0.52, "value_percentile": 0.85, "quality_percentile": 0.24, "momentum_percentile": 0.03, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 100, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 23, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3731, "ticker_id": 651, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:23.467206+00:00", "batch_id": "", "os_score_delta": null, "price_close": 33.93, "market_cap": 2087950410, "market_cap_usd": 2087950410, "enterprise_value": 3654203410, "shares_outstanding": 61537000, "fx_rate_to_usd": null, "pe_ratio": 13.53325, "pb_ratio": 1.10230011, "ptbv_ratio": null, "ps_ratio": 0.75416586, "pcf_ratio": 8.18046988, "pfcf_ratio": 7.01570308, "ev_ebitda": 7.77973424, "ev_ebit": 9.81049512, "ev_sales": 1.31989507, "ev_fcf": 12.27845547, "earnings_yield": 0.07389208, "fcf_yield": 0.08144347, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.12761454, "operating_margin": 0.13453909, "net_margin": 0.05572688, "ebitda_margin": 0.16965812, "fcf_margin": 0.10749683, "roe": 0.08145125, "roa": 0.03332275, "roic": 0.07745888, "roc_greenblatt": null, "asset_turnover": 0.59796543, "cash_conversion": 1.92899412, "accruals_ratio": -0.02180429, "sbc_to_revenue": 0.012651, "debt_to_equity": 1.44431352, "net_debt_to_ebitda": 3.33452485, "debt_to_assets": 0.34448915, "interest_coverage": 1.75680239, "current_ratio": 1.21688911, "quick_ratio": 1.21688911, "net_debt": 1566253000, "revenue_growth_1y": 0.2834091, "revenue_growth_3y_cagr": 0.25003317, "revenue_growth_5y_cagr": 0.23399228, "eps_growth_1y": 0.77485706, "eps_growth_3y_cagr": 0.03095596, "eps_growth_5y_cagr": 0.08074449, "fcf_growth_1y": 1.65449178, "book_value_growth_1y": -0.17566488, "piotroski_f_score": 7, "altman_z_score": 1.71298388, "earnings_stability_5y": 2.879023, "revenue_stability_5y": 0.421741, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09734799, "price_return_3m": 0.16358025, "price_return_6m": -0.35297483, "price_return_9m": -0.43317741, "price_return_12m": -0.54204346, "price_return_12m_ex1m": -0.58266973, "distance_from_52w_high": -0.5639378, "distance_from_52w_low": 0.29900459, "relative_strength": -0.64200704, "local_beta": 0.0014, "volatility_252d": 0.530229, "volatility_60d": 1.182063, "max_drawdown_12m": -0.6643105, "revenue_ttm": 2768556000, "gross_profit_ttm": 353308000, "ebit_ttm": 372479000, "ebitda_ttm": 469708000, "net_income_ttm": 154283000, "eps_diluted_ttm": 2.5071583, "operating_cash_flow_ttm": 255236000, "capital_expenditure_ttm": 42375000, "fcf_ttm": 297611000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 212021000, "cash_and_equivalents": 28718000, "total_current_assets": 798160000, "total_current_liabilities": 655902000, "net_ppe": null, "total_assets": 4629960000, "total_debt": 1594971000, "total_equity": 1894176000, "net_working_capital": 247308000, "book_value_per_share": 30.78109105, "retained_earnings": 1173178000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3818156000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 34, "rank_pb": 25, "rank_ptbv": 50, "rank_ps": 22, "rank_pcf": 34, "rank_ev_ebitda": 25, "rank_ev_ebit": 40, "rank_earnings_yield": 34, "rank_fcf_yield": 49, "rank_dividend_yield": 83, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 51, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 90, "rank_fcf_margin": 68, "rank_piotroski": 15, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 17, "rank_eps_growth_5y": 57, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 95, "value_composite": 15, "quality_composite": 76, "momentum_composite": 97, "growth_composite": 8, "yield_composite": 89, "svqf_composite": 17, "vc1_composite": 10, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 48, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": 100, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 23, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 33.93, "os": 0.52, "value": 0.85, "quality": 0.24, "momentum": 0.03, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 13.5333, "earnings_yield": 0.0739, "shareholder_yield": 0, "roe": 0.0815, "momentum_12_1": -0.5827, "complete_fields": { "id": 3731, "ticker_id": 651, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:23.467206+00:00", "batch_id": "", "os_score_delta": null, "price_close": 33.93, "market_cap": 2087950410, "market_cap_usd": 2087950410, "enterprise_value": 3654203410, "shares_outstanding": 61537000, "fx_rate_to_usd": null, "pe_ratio": 13.53325, "pb_ratio": 1.10230011, "ptbv_ratio": null, "ps_ratio": 0.75416586, "pcf_ratio": 8.18046988, "pfcf_ratio": 7.01570308, "ev_ebitda": 7.77973424, "ev_ebit": 9.81049512, "ev_sales": 1.31989507, "ev_fcf": 12.27845547, "earnings_yield": 0.07389208, "fcf_yield": 0.08144347, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.12761454, "operating_margin": 0.13453909, "net_margin": 0.05572688, "ebitda_margin": 0.16965812, "fcf_margin": 0.10749683, "roe": 0.08145125, "roa": 0.03332275, "roic": 0.07745888, "roc_greenblatt": null, "asset_turnover": 0.59796543, "cash_conversion": 1.92899412, "accruals_ratio": -0.02180429, "sbc_to_revenue": 0.012651, "debt_to_equity": 1.44431352, "net_debt_to_ebitda": 3.33452485, "debt_to_assets": 0.34448915, "interest_coverage": 1.75680239, "current_ratio": 1.21688911, "quick_ratio": 1.21688911, "net_debt": 1566253000, "revenue_growth_1y": 0.2834091, "revenue_growth_3y_cagr": 0.25003317, "revenue_growth_5y_cagr": 0.23399228, "eps_growth_1y": 0.77485706, "eps_growth_3y_cagr": 0.03095596, "eps_growth_5y_cagr": 0.08074449, "fcf_growth_1y": 1.65449178, "book_value_growth_1y": -0.17566488, "piotroski_f_score": 7, "altman_z_score": 1.71298388, "earnings_stability_5y": 2.879023, "revenue_stability_5y": 0.421741, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.09734799, "price_return_3m": 0.16358025, "price_return_6m": -0.35297483, "price_return_9m": -0.43317741, "price_return_12m": -0.54204346, "price_return_12m_ex1m": -0.58266973, "distance_from_52w_high": -0.5639378, "distance_from_52w_low": 0.29900459, "relative_strength": -0.64200704, "local_beta": 0.0014, "volatility_252d": 0.530229, "volatility_60d": 1.182063, "max_drawdown_12m": -0.6643105, "revenue_ttm": 2768556000, "gross_profit_ttm": 353308000, "ebit_ttm": 372479000, "ebitda_ttm": 469708000, "net_income_ttm": 154283000, "eps_diluted_ttm": 2.5071583, "operating_cash_flow_ttm": 255236000, "capital_expenditure_ttm": 42375000, "fcf_ttm": 297611000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 212021000, "cash_and_equivalents": 28718000, "total_current_assets": 798160000, "total_current_liabilities": 655902000, "net_ppe": null, "total_assets": 4629960000, "total_debt": 1594971000, "total_equity": 1894176000, "net_working_capital": 247308000, "book_value_per_share": 30.78109105, "retained_earnings": 1173178000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -3818156000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 34, "rank_pb": 25, "rank_ptbv": 50, "rank_ps": 22, "rank_pcf": 34, "rank_ev_ebitda": 25, "rank_ev_ebit": 40, "rank_earnings_yield": 34, "rank_fcf_yield": 49, "rank_dividend_yield": 83, "rank_shareholder_yield": 84, "rank_total_yield": 84, "rank_roe": 51, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 90, "rank_fcf_margin": 68, "rank_piotroski": 15, "rank_accruals": 64, "rank_sue": 50, "rank_eps_growth_1y": 17, "rank_eps_growth_5y": 57, "rank_revenue_growth_1y": 17, "rank_momentum_12m": 96, "rank_momentum_12m_ex1m": 97, "rank_relative_strength": 95, "value_composite": 15, "quality_composite": 76, "momentum_composite": 97, "growth_composite": 8, "yield_composite": 89, "svqf_composite": 17, "vc1_composite": 10, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 48, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": 100, "tiny_titans_rank": null, "all_cap_buyback_rank": 8, "small_cap_core_rank": 23, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "income_statement": { "revenue": 2757991000, "cost_of_revenue": 2402598000, "gross_profit": 355393000, "ebit": 268050000, "ebitda": 366320000, "pretax_income": 160835000, "tax_provision": 45391000, "net_income": 115444000, "net_income_to_common": 115444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56524000, "total_current_assets": 899249000, "total_assets": 4582898000, "short_term_debt": 131045999, "long_term_debt": 1389552000, "total_debt": 1520597999, "total_liabilities": 2820831000, "total_equity": 1762067000, "shares_outstanding": 63240000, "goodwill_and_intangibles": 2869790000 }, "cash_flow": { "operating_cash_flow": 192485000, "capital_expenditure": 16959000, "free_cash_flow": 209444000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234607, "ticker_id": 651, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "268050000", "ebitda": "366320000", "netIncome": "115444000", "grossProfit": "355393000", "depreciation": "None", "totalRevenue": "2757991000", "costOfRevenue": "2402598000", "interestIncome": "105515000", "incomeBeforeTax": "160835000", "interestExpense": "107215000", "operatingIncome": "234010000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "45391000", "reportedCurrency": "USD", "netInterestIncome": "-107215000", "nonInterestIncome": "None", "operatingExpenses": "121383000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2402598000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98270000", "sellingGeneralAndAdministrative": "121383000", "netIncomeFromContinuingOperations": "115444000" }, "balance": { "goodwill": "2329799000", "inventory": "None", "commonStock": "1447000", "currentDebt": "None", "investments": "None", "totalAssets": "4582898000", "longTermDebt": "1389552000", "shortTermDebt": "131045999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "539991000", "reportedCurrency": "USD", "retainedEarnings": "1011566000", "totalLiabilities": "2820831000", "otherCurrentAssets": "286730000", "totalCurrentAssets": "899249000", "currentLongTermDebt": "66372000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "555995000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3683649000", "currentAccountsPayable": "90934000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "415290000", "shortLongTermDebtTotal": "1828502999", "totalShareholderEquity": "1762067000", "capitalLeaseObligations": "372579000", "otherCurrentLiabilities": "513614000", "totalCurrentLiabilities": "735594000", "otherNonCurrentLiabilities": "17390000", "totalNonCurrentLiabilities": "2085237000", "cashAndShortTermInvestments": "56524000", "commonStockSharesOutstanding": "63240000", "intangibleAssetsExcludingGoodwill": "539991000", "cashAndCashEquivalentsAtCarryingValue": "56524000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115444000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "192485000", "capitalExpenditures": "16959000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-145712000", "cashflowFromInvestment": "-15853000", "stockBasedCompensation": "26004000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-160076000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98270000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2757991000, "cost_of_revenue": 2402598000, "gross_profit": 355393000, "research_and_development": null, "selling_general_admin": 121383000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 268050000, "depreciation_amortisation": 98270000, "ebitda": 366320000, "interest_expense": 107215000, "interest_income": null, "other_non_operating": null, "pretax_income": 160835000, "tax_provision": 45391000, "effective_tax_rate": null, "net_income": 115444000, "net_income_continuing_ops": 115444000, "net_income_to_common": 115444000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56524000, "short_term_investments": null, "net_receivables": 555995000, "inventory": null, "other_current_assets": null, "total_current_assets": 899249000, "net_ppe": null, "goodwill": 2329799000, "intangible_assets": 539991000, "goodwill_and_intangibles": 2869790000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3683649000, "total_assets": 4582898000, "short_term_debt": 131045999, "accounts_payable": 90934000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 735594000, "long_term_debt": 1389552000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2085237000, "total_liabilities": 2820831000, "total_debt": 1520597999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1011566000, "total_equity": 1762067000, "shares_outstanding": 63240000, "operating_cash_flow": 192485000, "stock_based_compensation": 26004000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16959000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15853000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -145712000, "free_cash_flow": 209444000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "268050000", "ebitda": "366320000", "netIncome": "115444000", "grossProfit": "355393000", "depreciation": "None", "totalRevenue": "2757991000", "costOfRevenue": "2402598000", "interestIncome": "105515000", "incomeBeforeTax": "160835000", "interestExpense": "107215000", "operatingIncome": "234010000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "45391000", "reportedCurrency": "USD", "netInterestIncome": "-107215000", "nonInterestIncome": "None", "operatingExpenses": "121383000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2402598000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98270000", "sellingGeneralAndAdministrative": "121383000", "netIncomeFromContinuingOperations": "115444000" }, "balance": { "goodwill": "2329799000", "inventory": "None", "commonStock": "1447000", "currentDebt": "None", "investments": "None", "totalAssets": "4582898000", "longTermDebt": "1389552000", "shortTermDebt": "131045999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "539991000", "reportedCurrency": "USD", "retainedEarnings": "1011566000", "totalLiabilities": "2820831000", "otherCurrentAssets": "286730000", "totalCurrentAssets": "899249000", "currentLongTermDebt": "66372000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "555995000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3683649000", "currentAccountsPayable": "90934000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "415290000", "shortLongTermDebtTotal": "1828502999", "totalShareholderEquity": "1762067000", "capitalLeaseObligations": "372579000", "otherCurrentLiabilities": "513614000", "totalCurrentLiabilities": "735594000", "otherNonCurrentLiabilities": "17390000", "totalNonCurrentLiabilities": "2085237000", "cashAndShortTermInvestments": "56524000", "commonStockSharesOutstanding": "63240000", "intangibleAssetsExcludingGoodwill": "539991000", "cashAndCashEquivalentsAtCarryingValue": "56524000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115444000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "192485000", "capitalExpenditures": "16959000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-145712000", "cashflowFromInvestment": "-15853000", "stockBasedCompensation": "26004000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-160076000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98270000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "income_statement": { "revenue": 1813472000, "cost_of_revenue": 1631003000, "gross_profit": 182469000, "ebit": 92186000, "ebitda": 140246000, "pretax_income": 57807000, "tax_provision": 16769000, "net_income": 41038000, "net_income_to_common": 41038000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13826000, "total_current_assets": 835726000, "total_assets": 4470883000, "short_term_debt": 126726000, "long_term_debt": 1333755000, "total_debt": 1460481000, "total_liabilities": 2690900000, "total_equity": 1779983000, "shares_outstanding": 52661000, "goodwill_and_intangibles": 2945470000 }, "cash_flow": { "operating_cash_flow": 123692000, "capital_expenditure": 12914000, "free_cash_flow": 136606000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234612, "ticker_id": 651, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "92186000", "ebitda": "140246000", "netIncome": "41038000", "grossProfit": "182469000", "depreciation": "None", "totalRevenue": "1813472000", "costOfRevenue": "1631003000", "interestIncome": "34379000", "incomeBeforeTax": "57807000", "interestExpense": "34379000", "operatingIncome": "73716000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "16769000", "reportedCurrency": "USD", "netInterestIncome": "-34379000", "nonInterestIncome": "None", "operatingExpenses": "108753000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1631003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48060000", "sellingGeneralAndAdministrative": "108753000", "netIncomeFromContinuingOperations": "41038000" }, "balance": { "goodwill": "2331461000", "inventory": "None", "commonStock": "1380000", "currentDebt": "None", "investments": "None", "totalAssets": "4470883000", "longTermDebt": "1333755000", "shortTermDebt": "126726000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "614009000", "reportedCurrency": "USD", "retainedEarnings": "896122000", "totalLiabilities": "2690900000", "otherCurrentAssets": "282991000", "totalCurrentAssets": "835726000", "currentLongTermDebt": "66177000", "longTermInvestments": "None", "shortTermInvestments": "177519000", "currentNetReceivables": "538909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3818726000", "currentAccountsPayable": "90646000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "481675000", "shortLongTermDebtTotal": "1833067000", "totalShareholderEquity": "1779983000", "capitalLeaseObligations": "433135000", "otherCurrentLiabilities": "488430000", "totalCurrentLiabilities": "705802000", "otherNonCurrentLiabilities": "98514000", "totalNonCurrentLiabilities": "1985098000", "cashAndShortTermInvestments": "13826000", "commonStockSharesOutstanding": "52661000", "intangibleAssetsExcludingGoodwill": "614009000", "cashAndCashEquivalentsAtCarryingValue": "13826000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41038000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "123692000", "capitalExpenditures": "12914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1035613000", "cashflowFromInvestment": "-1129283000", "stockBasedCompensation": "13836000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11508000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48060000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1813472000, "cost_of_revenue": 1631003000, "gross_profit": 182469000, "research_and_development": null, "selling_general_admin": 108753000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 92186000, "depreciation_amortisation": 48060000, "ebitda": 140246000, "interest_expense": 34379000, "interest_income": null, "other_non_operating": null, "pretax_income": 57807000, "tax_provision": 16769000, "effective_tax_rate": null, "net_income": 41038000, "net_income_continuing_ops": 41038000, "net_income_to_common": 41038000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13826000, "short_term_investments": 177519000, "net_receivables": 538909000, "inventory": null, "other_current_assets": null, "total_current_assets": 835726000, "net_ppe": null, "goodwill": 2331461000, "intangible_assets": 614009000, "goodwill_and_intangibles": 2945470000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3818726000, "total_assets": 4470883000, "short_term_debt": 126726000, "accounts_payable": 90646000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 705802000, "long_term_debt": 1333755000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1985098000, "total_liabilities": 2690900000, "total_debt": 1460481000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 896122000, "total_equity": 1779983000, "shares_outstanding": 52661000, "operating_cash_flow": 123692000, "stock_based_compensation": 13836000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12914000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1129283000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1035613000, "free_cash_flow": 136606000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "92186000", "ebitda": "140246000", "netIncome": "41038000", "grossProfit": "182469000", "depreciation": "None", "totalRevenue": "1813472000", "costOfRevenue": "1631003000", "interestIncome": "34379000", "incomeBeforeTax": "57807000", "interestExpense": "34379000", "operatingIncome": "73716000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "16769000", "reportedCurrency": "USD", "netInterestIncome": "-34379000", "nonInterestIncome": "None", "operatingExpenses": "108753000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1631003000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48060000", "sellingGeneralAndAdministrative": "108753000", "netIncomeFromContinuingOperations": "41038000" }, "balance": { "goodwill": "2331461000", "inventory": "None", "commonStock": "1380000", "currentDebt": "None", "investments": "None", "totalAssets": "4470883000", "longTermDebt": "1333755000", "shortTermDebt": "126726000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "614009000", "reportedCurrency": "USD", "retainedEarnings": "896122000", "totalLiabilities": "2690900000", "otherCurrentAssets": "282991000", "totalCurrentAssets": "835726000", "currentLongTermDebt": "66177000", "longTermInvestments": "None", "shortTermInvestments": "177519000", "currentNetReceivables": "538909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3818726000", "currentAccountsPayable": "90646000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "481675000", "shortLongTermDebtTotal": "1833067000", "totalShareholderEquity": "1779983000", "capitalLeaseObligations": "433135000", "otherCurrentLiabilities": "488430000", "totalCurrentLiabilities": "705802000", "otherNonCurrentLiabilities": "98514000", "totalNonCurrentLiabilities": "1985098000", "cashAndShortTermInvestments": "13826000", "commonStockSharesOutstanding": "52661000", "intangibleAssetsExcludingGoodwill": "614009000", "cashAndCashEquivalentsAtCarryingValue": "13826000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41038000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "123692000", "capitalExpenditures": "12914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1035613000", "cashflowFromInvestment": "-1129283000", "stockBasedCompensation": "13836000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11508000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48060000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "income_statement": { "revenue": 1591194000, "cost_of_revenue": 1367990000, "gross_profit": 223204000, "ebit": 186434000, "ebitda": 222703000, "pretax_income": 166303000, "tax_provision": 45335000, "net_income": 120968000, "net_income_to_common": 120968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8090000, "total_current_assets": 612685000, "total_assets": 2043592000, "short_term_debt": 36283000, "long_term_debt": 310826000, "total_debt": 347109000, "total_liabilities": 1251974000, "total_equity": 791618000, "shares_outstanding": 50557000, "goodwill_and_intangibles": 1008604000 }, "cash_flow": { "operating_cash_flow": 153507000, "capital_expenditure": 23052000, "free_cash_flow": 176559000, "dividends_paid": 93400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234617, "ticker_id": 651, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "186434000", "ebitda": "222703000", "netIncome": "120968000", "grossProfit": "223204000", "depreciation": "None", "totalRevenue": "1591194000", "costOfRevenue": "1367990000", "interestIncome": "20131000", "incomeBeforeTax": "166303000", "interestExpense": "20131000", "operatingIncome": "165239000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "45335000", "reportedCurrency": "USD", "netInterestIncome": "-17853000", "nonInterestIncome": "None", "operatingExpenses": "57965000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1367990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36269000", "sellingGeneralAndAdministrative": "57965000", "netIncomeFromContinuingOperations": "122225000" }, "balance": { "goodwill": "865180000", "inventory": "1", "commonStock": "1374000", "currentDebt": "None", "investments": "None", "totalAssets": "2043592000", "longTermDebt": "310826000", "shortTermDebt": "36283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "143424000", "reportedCurrency": "USD", "retainedEarnings": "855084000", "totalLiabilities": "1251974000", "otherCurrentAssets": "224443000", "totalCurrentAssets": "612685000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "380152000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1430907000", "currentAccountsPayable": "82831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "268036000", "shortLongTermDebtTotal": "551014000", "totalShareholderEquity": "791618000", "capitalLeaseObligations": "240188000", "otherCurrentLiabilities": "390710000", "totalCurrentLiabilities": "511921000", "otherNonCurrentLiabilities": "50552000", "totalNonCurrentLiabilities": "740053000", "cashAndShortTermInvestments": "8090000", "commonStockSharesOutstanding": "50557000", "intangibleAssetsExcludingGoodwill": "143424000", "cashAndCashEquivalentsAtCarryingValue": "8090000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120968000", "profitLoss": "None", "dividendPayout": "93400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "153507000", "capitalExpenditures": "23052000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77111000", "cashflowFromInvestment": "-79393000", "stockBasedCompensation": "12286000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73826000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36269000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1591194000, "cost_of_revenue": 1367990000, "gross_profit": 223204000, "research_and_development": null, "selling_general_admin": 57965000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 186434000, "depreciation_amortisation": 36269000, "ebitda": 222703000, "interest_expense": 20131000, "interest_income": null, "other_non_operating": null, "pretax_income": 166303000, "tax_provision": 45335000, "effective_tax_rate": null, "net_income": 120968000, "net_income_continuing_ops": 122225000, "net_income_to_common": 120968000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8090000, "short_term_investments": null, "net_receivables": 380152000, "inventory": 1, "other_current_assets": null, "total_current_assets": 612685000, "net_ppe": null, "goodwill": 865180000, "intangible_assets": 143424000, "goodwill_and_intangibles": 1008604000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1430907000, "total_assets": 2043592000, "short_term_debt": 36283000, "accounts_payable": 82831000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 511921000, "long_term_debt": 310826000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 740053000, "total_liabilities": 1251974000, "total_debt": 347109000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 855084000, "total_equity": 791618000, "shares_outstanding": 50557000, "operating_cash_flow": 153507000, "stock_based_compensation": 12286000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23052000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79393000, "dividends_paid": 93400000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -77111000, "free_cash_flow": 176559000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "186434000", "ebitda": "222703000", "netIncome": "120968000", "grossProfit": "223204000", "depreciation": "None", "totalRevenue": "1591194000", "costOfRevenue": "1367990000", "interestIncome": "20131000", "incomeBeforeTax": "166303000", "interestExpense": "20131000", "operatingIncome": "165239000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "45335000", "reportedCurrency": "USD", "netInterestIncome": "-17853000", "nonInterestIncome": "None", "operatingExpenses": "57965000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1367990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36269000", "sellingGeneralAndAdministrative": "57965000", "netIncomeFromContinuingOperations": "122225000" }, "balance": { "goodwill": "865180000", "inventory": "1", "commonStock": "1374000", "currentDebt": "None", "investments": "None", "totalAssets": "2043592000", "longTermDebt": "310826000", "shortTermDebt": "36283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "143424000", "reportedCurrency": "USD", "retainedEarnings": "855084000", "totalLiabilities": "1251974000", "otherCurrentAssets": "224443000", "totalCurrentAssets": "612685000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "380152000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1430907000", "currentAccountsPayable": "82831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "268036000", "shortLongTermDebtTotal": "551014000", "totalShareholderEquity": "791618000", "capitalLeaseObligations": "240188000", "otherCurrentLiabilities": "390710000", "totalCurrentLiabilities": "511921000", "otherNonCurrentLiabilities": "50552000", "totalNonCurrentLiabilities": "740053000", "cashAndShortTermInvestments": "8090000", "commonStockSharesOutstanding": "50557000", "intangibleAssetsExcludingGoodwill": "143424000", "cashAndCashEquivalentsAtCarryingValue": "8090000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "120968000", "profitLoss": "None", "dividendPayout": "93400000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "153507000", "capitalExpenditures": "23052000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-77111000", "cashflowFromInvestment": "-79393000", "stockBasedCompensation": "12286000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "93400000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73826000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36269000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "income_statement": { "revenue": 1411979000, "cost_of_revenue": 1188612000, "gross_profit": 223367000, "ebit": 149514000, "ebitda": 182409000, "pretax_income": 141493000, "tax_provision": 36121000, "net_income": 105354000, "net_income_to_common": 105354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33183999, "total_current_assets": 568426000, "total_assets": 1926643000, "short_term_debt": 36358000, "long_term_debt": 263654000, "total_debt": 300012000, "total_liabilities": 1213191000, "total_equity": 713452000, "shares_outstanding": 52388000, "goodwill_and_intangibles": 951702000 }, "cash_flow": { "operating_cash_flow": 126132000, "capital_expenditure": 8641000, "free_cash_flow": 134773000, "dividends_paid": 10035000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234622, "ticker_id": 651, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149514000", "ebitda": "182409000", "netIncome": "105354000", "grossProfit": "223367000", "depreciation": "None", "totalRevenue": "1411979000", "costOfRevenue": "1188612000", "interestIncome": "8039000", "incomeBeforeTax": "141493000", "interestExpense": "8039000", "operatingIncome": "168344000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "36121000", "reportedCurrency": "USD", "netInterestIncome": "-8039000", "nonInterestIncome": "None", "operatingExpenses": "55023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-18812000", "costofGoodsAndServicesSold": "1188612000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32895000", "sellingGeneralAndAdministrative": "55023000", "netIncomeFromContinuingOperations": "105372000" }, "balance": { "goodwill": "819917000", "inventory": "199800000", "commonStock": "1363000", "currentDebt": "None", "investments": "None", "totalAssets": "1926643000", "longTermDebt": "263654000", "shortTermDebt": "36358000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "131785000", "reportedCurrency": "USD", "retainedEarnings": "734116000", "totalLiabilities": "1213191000", "otherCurrentAssets": "200744000", "totalCurrentAssets": "568426000", "currentLongTermDebt": "None", "longTermInvestments": "118862000", "shortTermInvestments": "133000", "currentNetReceivables": "334498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1358217000", "currentAccountsPayable": "80725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "45184000", "shortLongTermDebtTotal": "474466000", "totalShareholderEquity": "713452000", "capitalLeaseObligations": "210812000", "otherCurrentLiabilities": "393716999", "totalCurrentLiabilities": "512407000", "otherNonCurrentLiabilities": "245986000", "totalNonCurrentLiabilities": "700784000", "cashAndShortTermInvestments": "33183999", "commonStockSharesOutstanding": "52388000", "intangibleAssetsExcludingGoodwill": "131785000", "cashAndCashEquivalentsAtCarryingValue": "33183999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105354000", "profitLoss": "None", "dividendPayout": "10035000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "126132000", "capitalExpenditures": "8641000", "changeInReceivables": "-61106000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17343000", "cashflowFromInvestment": "-99118000", "stockBasedCompensation": "14689000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10035000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9671000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-129827000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32895000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1411979000, "cost_of_revenue": 1188612000, "gross_profit": 223367000, "research_and_development": null, "selling_general_admin": 55023000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149514000, "depreciation_amortisation": 32895000, "ebitda": 182409000, "interest_expense": 8039000, "interest_income": null, "other_non_operating": null, "pretax_income": 141493000, "tax_provision": 36121000, "effective_tax_rate": null, "net_income": 105354000, "net_income_continuing_ops": 105372000, "net_income_to_common": 105354000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33183999, "short_term_investments": 133000, "net_receivables": 334498000, "inventory": 199800000, "other_current_assets": null, "total_current_assets": 568426000, "net_ppe": null, "goodwill": 819917000, "intangible_assets": 131785000, "goodwill_and_intangibles": 951702000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1358217000, "total_assets": 1926643000, "short_term_debt": 36358000, "accounts_payable": 80725000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 512407000, "long_term_debt": 263654000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 700784000, "total_liabilities": 1213191000, "total_debt": 300012000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 734116000, "total_equity": 713452000, "shares_outstanding": 52388000, "operating_cash_flow": 126132000, "stock_based_compensation": 14689000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8641000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -99118000, "dividends_paid": 10035000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17343000, "free_cash_flow": 134773000, "net_change_in_cash": 9671000 }, "raw_data": { "income": { "ebit": "149514000", "ebitda": "182409000", "netIncome": "105354000", "grossProfit": "223367000", "depreciation": "None", "totalRevenue": "1411979000", "costOfRevenue": "1188612000", "interestIncome": "8039000", "incomeBeforeTax": "141493000", "interestExpense": "8039000", "operatingIncome": "168344000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "36121000", "reportedCurrency": "USD", "netInterestIncome": "-8039000", "nonInterestIncome": "None", "operatingExpenses": "55023000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-18812000", "costofGoodsAndServicesSold": "1188612000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32895000", "sellingGeneralAndAdministrative": "55023000", "netIncomeFromContinuingOperations": "105372000" }, "balance": { "goodwill": "819917000", "inventory": "199800000", "commonStock": "1363000", "currentDebt": "None", "investments": "None", "totalAssets": "1926643000", "longTermDebt": "263654000", "shortTermDebt": "36358000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "131785000", "reportedCurrency": "USD", "retainedEarnings": "734116000", "totalLiabilities": "1213191000", "otherCurrentAssets": "200744000", "totalCurrentAssets": "568426000", "currentLongTermDebt": "None", "longTermInvestments": "118862000", "shortTermInvestments": "133000", "currentNetReceivables": "334498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1358217000", "currentAccountsPayable": "80725000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "45184000", "shortLongTermDebtTotal": "474466000", "totalShareholderEquity": "713452000", "capitalLeaseObligations": "210812000", "otherCurrentLiabilities": "393716999", "totalCurrentLiabilities": "512407000", "otherNonCurrentLiabilities": "245986000", "totalNonCurrentLiabilities": "700784000", "cashAndShortTermInvestments": "33183999", "commonStockSharesOutstanding": "52388000", "intangibleAssetsExcludingGoodwill": "131785000", "cashAndCashEquivalentsAtCarryingValue": "33183999", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105354000", "profitLoss": "None", "dividendPayout": "10035000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "126132000", "capitalExpenditures": "8641000", "changeInReceivables": "-61106000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17343000", "cashflowFromInvestment": "-99118000", "stockBasedCompensation": "14689000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10035000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "9671000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-129827000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32895000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "income_statement": { "revenue": 1104925000, "cost_of_revenue": 945635000, "gross_profit": 159290000, "ebit": 96884000, "ebitda": 123962000, "pretax_income": 93016000, "tax_provision": 22129000, "net_income": 70887000, "net_income_to_common": 70887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 32380000, "total_current_assets": 451674000, "total_assets": 1672717000, "short_term_debt": 30586000, "long_term_debt": 154851000, "total_debt": 185437000, "total_liabilities": 968169000, "total_equity": 704548000, "shares_outstanding": 53723000, "goodwill_and_intangibles": 840783000 }, "cash_flow": { "operating_cash_flow": 131154000, "capital_expenditure": 8984000, "free_cash_flow": 140138000, "dividends_paid": 7311000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234627, "ticker_id": 651, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96884000", "ebitda": "123962000", "netIncome": "70887000", "grossProfit": "159290000", "depreciation": "None", "totalRevenue": "1104925000", "costOfRevenue": "945635000", "interestIncome": "3868000", "incomeBeforeTax": "93016000", "interestExpense": "3868000", "operatingIncome": "72672000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "22129000", "reportedCurrency": "USD", "netInterestIncome": "-3868000", "nonInterestIncome": "None", "operatingExpenses": "86618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "24236000", "costofGoodsAndServicesSold": "945635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27078000", "sellingGeneralAndAdministrative": "56150000", "netIncomeFromContinuingOperations": "70911000" }, "balance": { "goodwill": "740743000", "inventory": "188292000", "commonStock": "1352000", "currentDebt": "None", "investments": "None", "totalAssets": "1672717000", "longTermDebt": "154851000", "shortTermDebt": "30586000", "treasuryStock": "-694716000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "100040000", "reportedCurrency": "USD", "retainedEarnings": "628762000", "totalLiabilities": "968169000", "otherCurrentAssets": "177126000", "totalCurrentAssets": "451674000", "currentLongTermDebt": "None", "longTermInvestments": "136321000", "shortTermInvestments": "None", "currentNetReceivables": "242168000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1221043000", "currentAccountsPayable": "65757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "43423000", "shortLongTermDebtTotal": "331245000", "totalShareholderEquity": "704548000", "capitalLeaseObligations": "176394000", "otherCurrentLiabilities": "325275000", "totalCurrentLiabilities": "423289000", "otherNonCurrentLiabilities": "193485000", "totalNonCurrentLiabilities": "544880000", "cashAndShortTermInvestments": "32380000", "commonStockSharesOutstanding": "53723000", "intangibleAssetsExcludingGoodwill": "100040000", "cashAndCashEquivalentsAtCarryingValue": "32380000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70887000", "profitLoss": "None", "dividendPayout": "7311000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "131154000", "capitalExpenditures": "8984000", "changeInReceivables": "-17040000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69005000", "cashflowFromInvestment": "-82010000", "stockBasedCompensation": "11407000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7311000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-19861000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100487000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27078000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1104925000, "cost_of_revenue": 945635000, "gross_profit": 159290000, "research_and_development": null, "selling_general_admin": 56150000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96884000, "depreciation_amortisation": 27078000, "ebitda": 123962000, "interest_expense": 3868000, "interest_income": null, "other_non_operating": null, "pretax_income": 93016000, "tax_provision": 22129000, "effective_tax_rate": null, "net_income": 70887000, "net_income_continuing_ops": 70911000, "net_income_to_common": 70887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 32380000, "short_term_investments": null, "net_receivables": 242168000, "inventory": 188292000, "other_current_assets": null, "total_current_assets": 451674000, "net_ppe": null, "goodwill": 740743000, "intangible_assets": 100040000, "goodwill_and_intangibles": 840783000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1221043000, "total_assets": 1672717000, "short_term_debt": 30586000, "accounts_payable": 65757000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 423289000, "long_term_debt": 154851000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 544880000, "total_liabilities": 968169000, "total_debt": 185437000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 628762000, "total_equity": 704548000, "shares_outstanding": 53723000, "operating_cash_flow": 131154000, "stock_based_compensation": 11407000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8984000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -82010000, "dividends_paid": 7311000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -69005000, "free_cash_flow": 140138000, "net_change_in_cash": -19861000 }, "raw_data": { "income": { "ebit": "96884000", "ebitda": "123962000", "netIncome": "70887000", "grossProfit": "159290000", "depreciation": "None", "totalRevenue": "1104925000", "costOfRevenue": "945635000", "interestIncome": "3868000", "incomeBeforeTax": "93016000", "interestExpense": "3868000", "operatingIncome": "72672000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "22129000", "reportedCurrency": "USD", "netInterestIncome": "-3868000", "nonInterestIncome": "None", "operatingExpenses": "86618000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "24236000", "costofGoodsAndServicesSold": "945635000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27078000", "sellingGeneralAndAdministrative": "56150000", "netIncomeFromContinuingOperations": "70911000" }, "balance": { "goodwill": "740743000", "inventory": "188292000", "commonStock": "1352000", "currentDebt": "None", "investments": "None", "totalAssets": "1672717000", "longTermDebt": "154851000", "shortTermDebt": "30586000", "treasuryStock": "-694716000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "100040000", "reportedCurrency": "USD", "retainedEarnings": "628762000", "totalLiabilities": "968169000", "otherCurrentAssets": "177126000", "totalCurrentAssets": "451674000", "currentLongTermDebt": "None", "longTermInvestments": "136321000", "shortTermInvestments": "None", "currentNetReceivables": "242168000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1221043000", "currentAccountsPayable": "65757000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "43423000", "shortLongTermDebtTotal": "331245000", "totalShareholderEquity": "704548000", "capitalLeaseObligations": "176394000", "otherCurrentLiabilities": "325275000", "totalCurrentLiabilities": "423289000", "otherNonCurrentLiabilities": "193485000", "totalNonCurrentLiabilities": "544880000", "cashAndShortTermInvestments": "32380000", "commonStockSharesOutstanding": "53723000", "intangibleAssetsExcludingGoodwill": "100040000", "cashAndCashEquivalentsAtCarryingValue": "32380000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70887000", "profitLoss": "None", "dividendPayout": "7311000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "131154000", "capitalExpenditures": "8984000", "changeInReceivables": "-17040000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-69005000", "cashflowFromInvestment": "-82010000", "stockBasedCompensation": "11407000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "7311000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-19861000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100487000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27078000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "income_statement": { "revenue": 963897000, "cost_of_revenue": 825351000, "gross_profit": 138546000, "ebit": 108471000, "ebitda": 131610000, "pretax_income": 103488000, "tax_provision": 25141000, "net_income": 78299000, "net_income_to_common": 78299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28603000, "total_current_assets": 436431000, "total_assets": 1557768000, "short_term_debt": 30483000, "long_term_debt": 107192000, "total_debt": 137675000, "total_liabilities": 855148000, "total_equity": 702620000, "shares_outstanding": 55359000, "goodwill_and_intangibles": 756750000 }, "cash_flow": { "operating_cash_flow": 146845000, "capital_expenditure": 11576000, "free_cash_flow": 158421000, "dividends_paid": 6486000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234632, "ticker_id": 651, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108471000", "ebitda": "131610000", "netIncome": "78299000", "grossProfit": "138546000", "depreciation": "None", "totalRevenue": "963897000", "costOfRevenue": "825351000", "interestIncome": "4983000", "incomeBeforeTax": "103488000", "interestExpense": "4983000", "operatingIncome": "92480000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "25141000", "reportedCurrency": "USD", "netInterestIncome": "-4983000", "nonInterestIncome": "None", "operatingExpenses": "46066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "15991000", "costofGoodsAndServicesSold": "825351000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23139000", "sellingGeneralAndAdministrative": "46066000", "netIncomeFromContinuingOperations": "78347000" }, "balance": { "goodwill": "683083000", "inventory": "191391000", "commonStock": "1341000", "currentDebt": "None", "investments": "None", "totalAssets": "1557768000", "longTermDebt": "107192000", "shortTermDebt": "30483000", "treasuryStock": "-595297000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "73667000", "reportedCurrency": "USD", "retainedEarnings": "557875000", "totalLiabilities": "855148000", "otherCurrentAssets": "191653000", "totalCurrentAssets": "436431000", "currentLongTermDebt": "None", "longTermInvestments": "127332000", "shortTermInvestments": "None", "currentNetReceivables": "216175000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1121337000", "currentAccountsPayable": "64119000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41346000", "shortLongTermDebtTotal": "279695000", "totalShareholderEquity": "702620000", "capitalLeaseObligations": "172503000", "otherCurrentLiabilities": "280884000", "totalCurrentLiabilities": "378274000", "otherNonCurrentLiabilities": "189584000", "totalNonCurrentLiabilities": "476874000", "cashAndShortTermInvestments": "28603000", "commonStockSharesOutstanding": "55359000", "intangibleAssetsExcludingGoodwill": "73667000", "cashAndCashEquivalentsAtCarryingValue": "28603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78299000", "profitLoss": "None", "dividendPayout": "6486000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "146845000", "capitalExpenditures": "11576000", "changeInReceivables": "6714000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76609000", "cashflowFromInvestment": "-46406000", "stockBasedCompensation": "8869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6486000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "23830000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58536000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23139000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 963897000, "cost_of_revenue": 825351000, "gross_profit": 138546000, "research_and_development": null, "selling_general_admin": 46066000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108471000, "depreciation_amortisation": 23139000, "ebitda": 131610000, "interest_expense": 4983000, "interest_income": null, "other_non_operating": null, "pretax_income": 103488000, "tax_provision": 25141000, "effective_tax_rate": null, "net_income": 78299000, "net_income_continuing_ops": 78347000, "net_income_to_common": 78299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28603000, "short_term_investments": null, "net_receivables": 216175000, "inventory": 191391000, "other_current_assets": null, "total_current_assets": 436431000, "net_ppe": null, "goodwill": 683083000, "intangible_assets": 73667000, "goodwill_and_intangibles": 756750000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1121337000, "total_assets": 1557768000, "short_term_debt": 30483000, "accounts_payable": 64119000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 378274000, "long_term_debt": 107192000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 476874000, "total_liabilities": 855148000, "total_debt": 137675000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 557875000, "total_equity": 702620000, "shares_outstanding": 55359000, "operating_cash_flow": 146845000, "stock_based_compensation": 8869000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11576000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46406000, "dividends_paid": 6486000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -76609000, "free_cash_flow": 158421000, "net_change_in_cash": 23830000 }, "raw_data": { "income": { "ebit": "108471000", "ebitda": "131610000", "netIncome": "78299000", "grossProfit": "138546000", "depreciation": "None", "totalRevenue": "963897000", "costOfRevenue": "825351000", "interestIncome": "4983000", "incomeBeforeTax": "103488000", "interestExpense": "4983000", "operatingIncome": "92480000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "25141000", "reportedCurrency": "USD", "netInterestIncome": "-4983000", "nonInterestIncome": "None", "operatingExpenses": "46066000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "15991000", "costofGoodsAndServicesSold": "825351000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23139000", "sellingGeneralAndAdministrative": "46066000", "netIncomeFromContinuingOperations": "78347000" }, "balance": { "goodwill": "683083000", "inventory": "191391000", "commonStock": "1341000", "currentDebt": "None", "investments": "None", "totalAssets": "1557768000", "longTermDebt": "107192000", "shortTermDebt": "30483000", "treasuryStock": "-595297000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "73667000", "reportedCurrency": "USD", "retainedEarnings": "557875000", "totalLiabilities": "855148000", "otherCurrentAssets": "191653000", "totalCurrentAssets": "436431000", "currentLongTermDebt": "None", "longTermInvestments": "127332000", "shortTermInvestments": "None", "currentNetReceivables": "216175000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1121337000", "currentAccountsPayable": "64119000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "41346000", "shortLongTermDebtTotal": "279695000", "totalShareholderEquity": "702620000", "capitalLeaseObligations": "172503000", "otherCurrentLiabilities": "280884000", "totalCurrentLiabilities": "378274000", "otherNonCurrentLiabilities": "189584000", "totalNonCurrentLiabilities": "476874000", "cashAndShortTermInvestments": "28603000", "commonStockSharesOutstanding": "55359000", "intangibleAssetsExcludingGoodwill": "73667000", "cashAndCashEquivalentsAtCarryingValue": "28603000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78299000", "profitLoss": "None", "dividendPayout": "6486000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "146845000", "capitalExpenditures": "11576000", "changeInReceivables": "6714000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-76609000", "cashflowFromInvestment": "-46406000", "stockBasedCompensation": "8869000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6486000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "23830000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58536000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23139000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "income_statement": { "revenue": 948424000, "cost_of_revenue": 823496000, "gross_profit": 124928000, "ebit": 98654000, "ebitda": 120999000, "pretax_income": 92889000, "tax_provision": 21840000, "net_income": 70714000, "net_income_to_common": 70714000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30162000, "total_current_assets": 456020000, "total_assets": 1435408000, "short_term_debt": 29030000, "long_term_debt": 104333000, "total_debt": 133363000, "total_liabilities": 776170000, "total_equity": 659238000, "shares_outstanding": 55895000, "goodwill_and_intangibles": 654671000 }, "cash_flow": { "operating_cash_flow": 98185000, "capital_expenditure": 13873000, "free_cash_flow": 112058000, "dividends_paid": 10608000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234637, "ticker_id": 651, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98654000", "ebitda": "120999000", "netIncome": "70714000", "grossProfit": "124928000", "depreciation": "None", "totalRevenue": "948424000", "costOfRevenue": "823496000", "interestIncome": "5765000", "incomeBeforeTax": "92889000", "interestExpense": "5765000", "operatingIncome": "80522000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "21840000", "reportedCurrency": "USD", "netInterestIncome": "-5765000", "nonInterestIncome": "None", "operatingExpenses": "44406000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "18132000", "costofGoodsAndServicesSold": "823496000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22345000", "sellingGeneralAndAdministrative": "44406000", "netIncomeFromContinuingOperations": "71049000" }, "balance": { "goodwill": "588213000", "inventory": "209097000", "commonStock": "1331000", "currentDebt": "None", "investments": "None", "totalAssets": "1435408000", "longTermDebt": "104333000", "shortTermDebt": "29030000", "treasuryStock": "-535693000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "66458000", "reportedCurrency": "USD", "retainedEarnings": "479576000", "totalLiabilities": "776170000", "otherCurrentAssets": "203827000", "totalCurrentAssets": "456020000", "currentLongTermDebt": "None", "longTermInvestments": "106851000", "shortTermInvestments": "66000", "currentNetReceivables": "222031000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "979387999", "currentAccountsPayable": "68510000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "39412000", "shortLongTermDebtTotal": "265381000", "totalShareholderEquity": "659238000", "capitalLeaseObligations": "161048000", "otherCurrentLiabilities": "268329000", "totalCurrentLiabilities": "365926000", "otherNonCurrentLiabilities": "152706000", "totalNonCurrentLiabilities": "410244000", "cashAndShortTermInvestments": "30162000", "commonStockSharesOutstanding": "55895000", "intangibleAssetsExcludingGoodwill": "66458000", "cashAndCashEquivalentsAtCarryingValue": "30162000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70714000", "profitLoss": "None", "dividendPayout": "10608000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "98185000", "capitalExpenditures": "13873000", "changeInReceivables": "-15529000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54549000", "cashflowFromInvestment": "-27685000", "stockBasedCompensation": "7254000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10608000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15951000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27163000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22345000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 948424000, "cost_of_revenue": 823496000, "gross_profit": 124928000, "research_and_development": null, "selling_general_admin": 44406000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98654000, "depreciation_amortisation": 22345000, "ebitda": 120999000, "interest_expense": 5765000, "interest_income": null, "other_non_operating": null, "pretax_income": 92889000, "tax_provision": 21840000, "effective_tax_rate": null, "net_income": 70714000, "net_income_continuing_ops": 71049000, "net_income_to_common": 70714000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30162000, "short_term_investments": 66000, "net_receivables": 222031000, "inventory": 209097000, "other_current_assets": null, "total_current_assets": 456020000, "net_ppe": null, "goodwill": 588213000, "intangible_assets": 66458000, "goodwill_and_intangibles": 654671000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 979387999, "total_assets": 1435408000, "short_term_debt": 29030000, "accounts_payable": 68510000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 365926000, "long_term_debt": 104333000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 410244000, "total_liabilities": 776170000, "total_debt": 133363000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 479576000, "total_equity": 659238000, "shares_outstanding": 55895000, "operating_cash_flow": 98185000, "stock_based_compensation": 7254000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13873000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27685000, "dividends_paid": 10608000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54549000, "free_cash_flow": 112058000, "net_change_in_cash": 15951000 }, "raw_data": { "income": { "ebit": "98654000", "ebitda": "120999000", "netIncome": "70714000", "grossProfit": "124928000", "depreciation": "None", "totalRevenue": "948424000", "costOfRevenue": "823496000", "interestIncome": "5765000", "incomeBeforeTax": "92889000", "interestExpense": "5765000", "operatingIncome": "80522000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "21840000", "reportedCurrency": "USD", "netInterestIncome": "-5765000", "nonInterestIncome": "None", "operatingExpenses": "44406000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "18132000", "costofGoodsAndServicesSold": "823496000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "22345000", "sellingGeneralAndAdministrative": "44406000", "netIncomeFromContinuingOperations": "71049000" }, "balance": { "goodwill": "588213000", "inventory": "209097000", "commonStock": "1331000", "currentDebt": "None", "investments": "None", "totalAssets": "1435408000", "longTermDebt": "104333000", "shortTermDebt": "29030000", "treasuryStock": "-535693000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "66458000", "reportedCurrency": "USD", "retainedEarnings": "479576000", "totalLiabilities": "776170000", "otherCurrentAssets": "203827000", "totalCurrentAssets": "456020000", "currentLongTermDebt": "None", "longTermInvestments": "106851000", "shortTermInvestments": "66000", "currentNetReceivables": "222031000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "979387999", "currentAccountsPayable": "68510000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "39412000", "shortLongTermDebtTotal": "265381000", "totalShareholderEquity": "659238000", "capitalLeaseObligations": "161048000", "otherCurrentLiabilities": "268329000", "totalCurrentLiabilities": "365926000", "otherNonCurrentLiabilities": "152706000", "totalNonCurrentLiabilities": "410244000", "cashAndShortTermInvestments": "30162000", "commonStockSharesOutstanding": "55895000", "intangibleAssetsExcludingGoodwill": "66458000", "cashAndCashEquivalentsAtCarryingValue": "30162000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70714000", "profitLoss": "None", "dividendPayout": "10608000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "98185000", "capitalExpenditures": "13873000", "changeInReceivables": "-15529000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54549000", "cashflowFromInvestment": "-27685000", "stockBasedCompensation": "7254000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10608000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15951000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27163000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "22345000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "income_statement": { "revenue": 922003000, "cost_of_revenue": 790283000, "gross_profit": 131720000, "ebit": 92547000, "ebitda": 116222000, "pretax_income": 79840000, "tax_provision": 18267000, "net_income": 61570000, "net_income_to_common": 61570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 640000, "total_current_assets": 423538000, "total_assets": 1097715000, "short_term_debt": 0, "long_term_debt": 133974000, "total_debt": 133974000, "total_liabilities": 589185000, "total_equity": 508530000, "shares_outstanding": 56487000, "goodwill_and_intangibles": 637009000 }, "cash_flow": { "operating_cash_flow": 105248000, "capital_expenditure": 14624000, "free_cash_flow": 119872000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234642, "ticker_id": 651, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "92547000", "ebitda": "116222000", "netIncome": "61570000", "grossProfit": "131720000", "depreciation": "None", "totalRevenue": "922003000", "costOfRevenue": "790283000", "interestIncome": "6645000", "incomeBeforeTax": "79840000", "interestExpense": "6645000", "operatingIncome": "92547000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "18267000", "reportedCurrency": "USD", "netInterestIncome": "-6645000", "nonInterestIncome": "None", "operatingExpenses": "39173000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-6062000", "costofGoodsAndServicesSold": "790283000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23675000", "sellingGeneralAndAdministrative": "39173000", "netIncomeFromContinuingOperations": "61573000" }, "balance": { "goodwill": "564300000", "inventory": "188770000", "commonStock": "1314000", "currentDebt": "None", "investments": "None", "totalAssets": "1097715000", "longTermDebt": "133974000", "shortTermDebt": "0", "treasuryStock": "-508530000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "72709000", "reportedCurrency": "USD", "retainedEarnings": "408963000", "totalLiabilities": "589185000", "otherCurrentAssets": "215611000", "totalCurrentAssets": "423538000", "currentLongTermDebt": "None", "longTermInvestments": "84435000", "shortTermInvestments": "None", "currentNetReceivables": "207287000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "759493000", "currentAccountsPayable": "58630000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "34205000", "shortLongTermDebtTotal": "133974000", "totalShareholderEquity": "508530000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "262220000", "totalCurrentLiabilities": "321314000", "otherNonCurrentLiabilities": "42881000", "totalNonCurrentLiabilities": "268054000", "cashAndShortTermInvestments": "640000", "commonStockSharesOutstanding": "56487000", "intangibleAssetsExcludingGoodwill": "72709000", "cashAndCashEquivalentsAtCarryingValue": "640000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61570000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "105248000", "capitalExpenditures": "14624000", "changeInReceivables": "-10668000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109380000", "cashflowFromInvestment": "-1156000", "stockBasedCompensation": "6866000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-51708000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17484000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23675000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 922003000, "cost_of_revenue": 790283000, "gross_profit": 131720000, "research_and_development": 0, "selling_general_admin": 39173000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 92547000, "depreciation_amortisation": 23675000, "ebitda": 116222000, "interest_expense": 6645000, "interest_income": null, "other_non_operating": null, "pretax_income": 79840000, "tax_provision": 18267000, "effective_tax_rate": null, "net_income": 61570000, "net_income_continuing_ops": 61573000, "net_income_to_common": 61570000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 640000, "short_term_investments": null, "net_receivables": 207287000, "inventory": 188770000, "other_current_assets": null, "total_current_assets": 423538000, "net_ppe": null, "goodwill": 564300000, "intangible_assets": 72709000, "goodwill_and_intangibles": 637009000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 759493000, "total_assets": 1097715000, "short_term_debt": 0, "accounts_payable": 58630000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 321314000, "long_term_debt": 133974000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 268054000, "total_liabilities": 589185000, "total_debt": 133974000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 408963000, "total_equity": 508530000, "shares_outstanding": 56487000, "operating_cash_flow": 105248000, "stock_based_compensation": 6866000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14624000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1156000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -109380000, "free_cash_flow": 119872000, "net_change_in_cash": -51708000 }, "raw_data": { "income": { "ebit": "92547000", "ebitda": "116222000", "netIncome": "61570000", "grossProfit": "131720000", "depreciation": "None", "totalRevenue": "922003000", "costOfRevenue": "790283000", "interestIncome": "6645000", "incomeBeforeTax": "79840000", "interestExpense": "6645000", "operatingIncome": "92547000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "18267000", "reportedCurrency": "USD", "netInterestIncome": "-6645000", "nonInterestIncome": "None", "operatingExpenses": "39173000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-6062000", "costofGoodsAndServicesSold": "790283000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23675000", "sellingGeneralAndAdministrative": "39173000", "netIncomeFromContinuingOperations": "61573000" }, "balance": { "goodwill": "564300000", "inventory": "188770000", "commonStock": "1314000", "currentDebt": "None", "investments": "None", "totalAssets": "1097715000", "longTermDebt": "133974000", "shortTermDebt": "0", "treasuryStock": "-508530000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "72709000", "reportedCurrency": "USD", "retainedEarnings": "408963000", "totalLiabilities": "589185000", "otherCurrentAssets": "215611000", "totalCurrentAssets": "423538000", "currentLongTermDebt": "None", "longTermInvestments": "84435000", "shortTermInvestments": "None", "currentNetReceivables": "207287000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "759493000", "currentAccountsPayable": "58630000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "34205000", "shortLongTermDebtTotal": "133974000", "totalShareholderEquity": "508530000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "262220000", "totalCurrentLiabilities": "321314000", "otherNonCurrentLiabilities": "42881000", "totalNonCurrentLiabilities": "268054000", "cashAndShortTermInvestments": "640000", "commonStockSharesOutstanding": "56487000", "intangibleAssetsExcludingGoodwill": "72709000", "cashAndCashEquivalentsAtCarryingValue": "640000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61570000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "105248000", "capitalExpenditures": "14624000", "changeInReceivables": "-10668000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109380000", "cashflowFromInvestment": "-1156000", "stockBasedCompensation": "6866000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-51708000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17484000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23675000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "income_statement": { "revenue": 848579000, "cost_of_revenue": 622562000, "gross_profit": 226017000, "ebit": 196449000, "ebitda": 220199000, "pretax_income": 226472000, "tax_provision": 64860000, "net_income": 161612000, "net_income_to_common": 161612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28718000, "total_current_assets": 798160000, "total_assets": 4629960000, "short_term_debt": 133768000, "long_term_debt": 1461203000, "total_debt": 1594971000, "total_liabilities": 2735784000, "total_equity": 1894176000, "shares_outstanding": 61537000, "goodwill_and_intangibles": 5712332000 }, "cash_flow": { "operating_cash_flow": -25515000, "capital_expenditure": 3000000, "free_cash_flow": -22515000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234605, "ticker_id": 651, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "196449000", "ebitda": "220199000", "netIncome": "161612000", "grossProfit": "226017000", "depreciation": "None", "totalRevenue": "848579000", "costOfRevenue": "622562000", "interestIncome": "None", "incomeBeforeTax": "226472000", "interestExpense": "23916000", "operatingIncome": "196449000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "64860000", "reportedCurrency": "USD", "netInterestIncome": "-23916000", "nonInterestIncome": "None", "operatingExpenses": "29568000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "622562000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23750000", "sellingGeneralAndAdministrative": "29568000", "netIncomeFromContinuingOperations": "161612000" }, "balance": { "goodwill": "2856166000", "inventory": "None", "commonStock": "1458000", "currentDebt": "None", "investments": "None", "totalAssets": "4629960000", "longTermDebt": "1461203000", "shortTermDebt": "133768000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2856166000", "reportedCurrency": "USD", "retainedEarnings": "1173178000", "totalLiabilities": "2735784000", "otherCurrentAssets": "77639000", "totalCurrentAssets": "798160000", "currentLongTermDebt": "75170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "769442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2856166000", "currentAccountsPayable": "86743000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1990327000", "totalShareholderEquity": "1894176000", "capitalLeaseObligations": "453954000", "otherCurrentLiabilities": "435391000", "totalCurrentLiabilities": "655902000", "otherNonCurrentLiabilities": "9054000", "totalNonCurrentLiabilities": "2079882000", "cashAndShortTermInvestments": "28718000", "commonStockSharesOutstanding": "61537000", "intangibleAssetsExcludingGoodwill": "2856166000", "cashAndCashEquivalentsAtCarryingValue": "28718000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "161612000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-25515000", "capitalExpenditures": "3000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12578000", "cashflowFromInvestment": "-2919000", "stockBasedCompensation": "14660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28963000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23750000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 848579000, "cost_of_revenue": 622562000, "gross_profit": 226017000, "research_and_development": null, "selling_general_admin": 29568000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 196449000, "depreciation_amortisation": 23750000, "ebitda": 220199000, "interest_expense": 23916000, "interest_income": null, "other_non_operating": null, "pretax_income": 226472000, "tax_provision": 64860000, "effective_tax_rate": null, "net_income": 161612000, "net_income_continuing_ops": 161612000, "net_income_to_common": 161612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28718000, "short_term_investments": null, "net_receivables": 769442000, "inventory": null, "other_current_assets": null, "total_current_assets": 798160000, "net_ppe": null, "goodwill": 2856166000, "intangible_assets": 2856166000, "goodwill_and_intangibles": 5712332000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2856166000, "total_assets": 4629960000, "short_term_debt": 133768000, "accounts_payable": 86743000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 655902000, "long_term_debt": 1461203000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2079882000, "total_liabilities": 2735784000, "total_debt": 1594971000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1173178000, "total_equity": 1894176000, "shares_outstanding": 61537000, "operating_cash_flow": -25515000, "stock_based_compensation": 14660000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3000000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2919000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12578000, "free_cash_flow": -22515000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "196449000", "ebitda": "220199000", "netIncome": "161612000", "grossProfit": "226017000", "depreciation": "None", "totalRevenue": "848579000", "costOfRevenue": "622562000", "interestIncome": "None", "incomeBeforeTax": "226472000", "interestExpense": "23916000", "operatingIncome": "196449000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "64860000", "reportedCurrency": "USD", "netInterestIncome": "-23916000", "nonInterestIncome": "None", "operatingExpenses": "29568000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "622562000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23750000", "sellingGeneralAndAdministrative": "29568000", "netIncomeFromContinuingOperations": "161612000" }, "balance": { "goodwill": "2856166000", "inventory": "None", "commonStock": "1458000", "currentDebt": "None", "investments": "None", "totalAssets": "4629960000", "longTermDebt": "1461203000", "shortTermDebt": "133768000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2856166000", "reportedCurrency": "USD", "retainedEarnings": "1173178000", "totalLiabilities": "2735784000", "otherCurrentAssets": "77639000", "totalCurrentAssets": "798160000", "currentLongTermDebt": "75170000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "769442000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2856166000", "currentAccountsPayable": "86743000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1990327000", "totalShareholderEquity": "1894176000", "capitalLeaseObligations": "453954000", "otherCurrentLiabilities": "435391000", "totalCurrentLiabilities": "655902000", "otherNonCurrentLiabilities": "9054000", "totalNonCurrentLiabilities": "2079882000", "cashAndShortTermInvestments": "28718000", "commonStockSharesOutstanding": "61537000", "intangibleAssetsExcludingGoodwill": "2856166000", "cashAndCashEquivalentsAtCarryingValue": "28718000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "161612000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-25515000", "capitalExpenditures": "3000000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12578000", "cashflowFromInvestment": "-2919000", "stockBasedCompensation": "14660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28963000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23750000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "income_statement": { "revenue": 542663000, "cost_of_revenue": 593410000, "gross_profit": -50747000, "ebit": -84028000, "ebitda": -60071000, "pretax_income": -110260000, "tax_provision": -30843000, "net_income": -79417000, "net_income_to_common": -79417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56524000, "total_current_assets": 899249000, "total_assets": 4582898000, "short_term_debt": 131045999, "long_term_debt": 1389552000, "total_debt": 1520597999, "total_liabilities": 2820831000, "total_equity": 1762067000, "shares_outstanding": 63240000, "goodwill_and_intangibles": 2869790000 }, "cash_flow": { "operating_cash_flow": 143639000, "capital_expenditure": 18302000, "free_cash_flow": 161941000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234606, "ticker_id": 651, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-84028000", "ebitda": "-60071000", "netIncome": "-79417000", "grossProfit": "-50747000", "depreciation": "None", "totalRevenue": "542663000", "costOfRevenue": "593410000", "interestIncome": "25932000", "incomeBeforeTax": "-110260000", "interestExpense": "26232000", "operatingIncome": "-85158000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-30843000", "reportedCurrency": "USD", "netInterestIncome": "-26232000", "nonInterestIncome": "None", "operatingExpenses": "34411000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "593410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23957000", "sellingGeneralAndAdministrative": "34411000", "netIncomeFromContinuingOperations": "-79417000" }, "balance": { "goodwill": "2329799000", "inventory": "None", "commonStock": "1447000", "currentDebt": "None", "investments": "None", "totalAssets": "4582898000", "longTermDebt": "1389552000", "shortTermDebt": "131045999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "539991000", "reportedCurrency": "USD", "retainedEarnings": "1011566000", "totalLiabilities": "2820831000", "otherCurrentAssets": "286730000", "totalCurrentAssets": "899249000", "currentLongTermDebt": "66372000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "555995000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3683649000", "currentAccountsPayable": "90934000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "415290000", "shortLongTermDebtTotal": "1828502999", "totalShareholderEquity": "1762067000", "capitalLeaseObligations": "372579000", "otherCurrentLiabilities": "513614000", "totalCurrentLiabilities": "735594000", "otherNonCurrentLiabilities": "17390000", "totalNonCurrentLiabilities": "2085237000", "cashAndShortTermInvestments": "56524000", "commonStockSharesOutstanding": "63240000", "intangibleAssetsExcludingGoodwill": "539991000", "cashAndCashEquivalentsAtCarryingValue": "56524000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79417000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "143639000", "capitalExpenditures": "18302000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70479000", "cashflowFromInvestment": "1060000", "stockBasedCompensation": "6432000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24525000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23957000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 542663000, "cost_of_revenue": 593410000, "gross_profit": -50747000, "research_and_development": null, "selling_general_admin": 34411000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -84028000, "depreciation_amortisation": 23957000, "ebitda": -60071000, "interest_expense": 26232000, "interest_income": null, "other_non_operating": null, "pretax_income": -110260000, "tax_provision": -30843000, "effective_tax_rate": null, "net_income": -79417000, "net_income_continuing_ops": -79417000, "net_income_to_common": -79417000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56524000, "short_term_investments": null, "net_receivables": 555995000, "inventory": null, "other_current_assets": null, "total_current_assets": 899249000, "net_ppe": null, "goodwill": 2329799000, "intangible_assets": 539991000, "goodwill_and_intangibles": 2869790000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3683649000, "total_assets": 4582898000, "short_term_debt": 131045999, "accounts_payable": 90934000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 735594000, "long_term_debt": 1389552000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2085237000, "total_liabilities": 2820831000, "total_debt": 1520597999, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1011566000, "total_equity": 1762067000, "shares_outstanding": 63240000, "operating_cash_flow": 143639000, "stock_based_compensation": 6432000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18302000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1060000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70479000, "free_cash_flow": 161941000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-84028000", "ebitda": "-60071000", "netIncome": "-79417000", "grossProfit": "-50747000", "depreciation": "None", "totalRevenue": "542663000", "costOfRevenue": "593410000", "interestIncome": "25932000", "incomeBeforeTax": "-110260000", "interestExpense": "26232000", "operatingIncome": "-85158000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "-30843000", "reportedCurrency": "USD", "netInterestIncome": "-26232000", "nonInterestIncome": "None", "operatingExpenses": "34411000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "593410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "23957000", "sellingGeneralAndAdministrative": "34411000", "netIncomeFromContinuingOperations": "-79417000" }, "balance": { "goodwill": "2329799000", "inventory": "None", "commonStock": "1447000", "currentDebt": "None", "investments": "None", "totalAssets": "4582898000", "longTermDebt": "1389552000", "shortTermDebt": "131045999", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "539991000", "reportedCurrency": "USD", "retainedEarnings": "1011566000", "totalLiabilities": "2820831000", "otherCurrentAssets": "286730000", "totalCurrentAssets": "899249000", "currentLongTermDebt": "66372000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "555995000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3683649000", "currentAccountsPayable": "90934000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "415290000", "shortLongTermDebtTotal": "1828502999", "totalShareholderEquity": "1762067000", "capitalLeaseObligations": "372579000", "otherCurrentLiabilities": "513614000", "totalCurrentLiabilities": "735594000", "otherNonCurrentLiabilities": "17390000", "totalNonCurrentLiabilities": "2085237000", "cashAndShortTermInvestments": "56524000", "commonStockSharesOutstanding": "63240000", "intangibleAssetsExcludingGoodwill": "539991000", "cashAndCashEquivalentsAtCarryingValue": "56524000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-79417000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "143639000", "capitalExpenditures": "18302000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70479000", "cashflowFromInvestment": "1060000", "stockBasedCompensation": "6432000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24525000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "23957000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "income_statement": { "revenue": 693818000, "cost_of_revenue": 603689000, "gross_profit": 90129000, "ebit": 174412000, "ebitda": 198867000, "pretax_income": 40406000, "tax_provision": 10260000, "net_income": 30146000, "net_income_to_common": 30146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16969000, "total_current_assets": 1005415000, "total_assets": 4545144000, "short_term_debt": 130506000, "long_term_debt": 1502639000, "total_debt": 1633145000, "total_liabilities": 2673345000, "total_equity": 1871799000, "shares_outstanding": 63609000, "goodwill_and_intangibles": 2885727000 }, "cash_flow": { "operating_cash_flow": 23966000, "capital_expenditure": 13125000, "free_cash_flow": 37091000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234608, "ticker_id": 651, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "174412000", "ebitda": "198867000", "netIncome": "30146000", "grossProfit": "90129000", "depreciation": "None", "totalRevenue": "693818000", "costOfRevenue": "603689000", "interestIncome": "27960000", "incomeBeforeTax": "40406000", "interestExpense": "134006000", "operatingIncome": "58864000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "10260000", "reportedCurrency": "USD", "netInterestIncome": "-27960000", "nonInterestIncome": "None", "operatingExpenses": "31265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "603689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24455000", "sellingGeneralAndAdministrative": "31265000", "netIncomeFromContinuingOperations": "30146000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1438000", "currentDebt": "None", "investments": "None", "totalAssets": "4545144000", "longTermDebt": "1502639000", "shortTermDebt": "130506000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2885727000", "reportedCurrency": "USD", "retainedEarnings": "1090983000", "totalLiabilities": "2673345000", "otherCurrentAssets": "268892000", "totalCurrentAssets": "1005415000", "currentLongTermDebt": "66323000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "719554000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3539729000", "currentAccountsPayable": "99653000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "432831000", "shortLongTermDebtTotal": "1955386000", "totalShareholderEquity": "1871799000", "capitalLeaseObligations": "386424000", "otherCurrentLiabilities": "369888000", "totalCurrentLiabilities": "641759000", "otherNonCurrentLiabilities": "17428000", "totalNonCurrentLiabilities": "2031586000", "cashAndShortTermInvestments": "16969000", "commonStockSharesOutstanding": "63609000", "intangibleAssetsExcludingGoodwill": "2885727000", "cashAndCashEquivalentsAtCarryingValue": "16969000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30146000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23966000", "capitalExpenditures": "13125000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41984000", "cashflowFromInvestment": "-4614000", "stockBasedCompensation": "7333000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56472000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24455000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 693818000, "cost_of_revenue": 603689000, "gross_profit": 90129000, "research_and_development": null, "selling_general_admin": 31265000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 174412000, "depreciation_amortisation": 24455000, "ebitda": 198867000, "interest_expense": 134006000, "interest_income": null, "other_non_operating": null, "pretax_income": 40406000, "tax_provision": 10260000, "effective_tax_rate": null, "net_income": 30146000, "net_income_continuing_ops": 30146000, "net_income_to_common": 30146000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16969000, "short_term_investments": null, "net_receivables": 719554000, "inventory": null, "other_current_assets": null, "total_current_assets": 1005415000, "net_ppe": null, "goodwill": null, "intangible_assets": 2885727000, "goodwill_and_intangibles": 2885727000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3539729000, "total_assets": 4545144000, "short_term_debt": 130506000, "accounts_payable": 99653000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 641759000, "long_term_debt": 1502639000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2031586000, "total_liabilities": 2673345000, "total_debt": 1633145000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1090983000, "total_equity": 1871799000, "shares_outstanding": 63609000, "operating_cash_flow": 23966000, "stock_based_compensation": 7333000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13125000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4614000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -41984000, "free_cash_flow": 37091000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "174412000", "ebitda": "198867000", "netIncome": "30146000", "grossProfit": "90129000", "depreciation": "None", "totalRevenue": "693818000", "costOfRevenue": "603689000", "interestIncome": "27960000", "incomeBeforeTax": "40406000", "interestExpense": "134006000", "operatingIncome": "58864000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "10260000", "reportedCurrency": "USD", "netInterestIncome": "-27960000", "nonInterestIncome": "None", "operatingExpenses": "31265000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "603689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24455000", "sellingGeneralAndAdministrative": "31265000", "netIncomeFromContinuingOperations": "30146000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1438000", "currentDebt": "None", "investments": "None", "totalAssets": "4545144000", "longTermDebt": "1502639000", "shortTermDebt": "130506000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2885727000", "reportedCurrency": "USD", "retainedEarnings": "1090983000", "totalLiabilities": "2673345000", "otherCurrentAssets": "268892000", "totalCurrentAssets": "1005415000", "currentLongTermDebt": "66323000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "719554000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3539729000", "currentAccountsPayable": "99653000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "432831000", "shortLongTermDebtTotal": "1955386000", "totalShareholderEquity": "1871799000", "capitalLeaseObligations": "386424000", "otherCurrentLiabilities": "369888000", "totalCurrentLiabilities": "641759000", "otherNonCurrentLiabilities": "17428000", "totalNonCurrentLiabilities": "2031586000", "cashAndShortTermInvestments": "16969000", "commonStockSharesOutstanding": "63609000", "intangibleAssetsExcludingGoodwill": "2885727000", "cashAndCashEquivalentsAtCarryingValue": "16969000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30146000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "23966000", "capitalExpenditures": "13125000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-41984000", "cashflowFromInvestment": "-4614000", "stockBasedCompensation": "7333000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56472000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24455000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "income_statement": { "revenue": 683496000, "cost_of_revenue": 595587000, "gross_profit": 87909000, "ebit": 85646000, "ebitda": 110713000, "pretax_income": 57779000, "tax_provision": 15837000, "net_income": 41942000, "net_income_to_common": 41942000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39817000, "total_current_assets": 966035000, "total_assets": 4537973000, "short_term_debt": 128461000, "long_term_debt": 1503700000, "total_debt": 1632161000, "total_liabilities": 2646130000, "total_equity": 1891843000, "shares_outstanding": 63784000, "goodwill_and_intangibles": 2899958000 }, "cash_flow": { "operating_cash_flow": 113146000, "capital_expenditure": 7948000, "free_cash_flow": 121094000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234609, "ticker_id": 651, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85646000", "ebitda": "110713000", "netIncome": "41942000", "grossProfit": "87909000", "depreciation": "None", "totalRevenue": "683496000", "costOfRevenue": "595587000", "interestIncome": "27867000", "incomeBeforeTax": "57779000", "interestExpense": "27867000", "operatingIncome": "60272000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "15837000", "reportedCurrency": "USD", "netInterestIncome": "-27867000", "nonInterestIncome": "None", "operatingExpenses": "27637000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "595587000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25067000", "sellingGeneralAndAdministrative": "27637000", "netIncomeFromContinuingOperations": "41942000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1429000", "currentDebt": "None", "investments": "None", "totalAssets": "4537973000", "longTermDebt": "1503700000", "shortTermDebt": "128461000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2899958000", "reportedCurrency": "USD", "retainedEarnings": "1060837000", "totalLiabilities": "2646130000", "otherCurrentAssets": "250164000", "totalCurrentAssets": "966035000", "currentLongTermDebt": "66274000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "676054000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3571938000", "currentAccountsPayable": "119339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "456011000", "shortLongTermDebtTotal": "1962311000", "totalShareholderEquity": "1891843000", "capitalLeaseObligations": "407822000", "otherCurrentLiabilities": "330629000", "totalCurrentLiabilities": "602321000", "otherNonCurrentLiabilities": "17060000", "totalNonCurrentLiabilities": "2043809000", "cashAndShortTermInvestments": "39817000", "commonStockSharesOutstanding": "63784000", "intangibleAssetsExcludingGoodwill": "2899958000", "cashAndCashEquivalentsAtCarryingValue": "39817000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41942000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "113146000", "capitalExpenditures": "7948000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88612000", "cashflowFromInvestment": "-7338000", "stockBasedCompensation": "6600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-71524000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 683496000, "cost_of_revenue": 595587000, "gross_profit": 87909000, "research_and_development": null, "selling_general_admin": 27637000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85646000, "depreciation_amortisation": 25067000, "ebitda": 110713000, "interest_expense": 27867000, "interest_income": null, "other_non_operating": null, "pretax_income": 57779000, "tax_provision": 15837000, "effective_tax_rate": null, "net_income": 41942000, "net_income_continuing_ops": 41942000, "net_income_to_common": 41942000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39817000, "short_term_investments": null, "net_receivables": 676054000, "inventory": null, "other_current_assets": null, "total_current_assets": 966035000, "net_ppe": null, "goodwill": null, "intangible_assets": 2899958000, "goodwill_and_intangibles": 2899958000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3571938000, "total_assets": 4537973000, "short_term_debt": 128461000, "accounts_payable": 119339000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 602321000, "long_term_debt": 1503700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2043809000, "total_liabilities": 2646130000, "total_debt": 1632161000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1060837000, "total_equity": 1891843000, "shares_outstanding": 63784000, "operating_cash_flow": 113146000, "stock_based_compensation": 6600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7948000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7338000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88612000, "free_cash_flow": 121094000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85646000", "ebitda": "110713000", "netIncome": "41942000", "grossProfit": "87909000", "depreciation": "None", "totalRevenue": "683496000", "costOfRevenue": "595587000", "interestIncome": "27867000", "incomeBeforeTax": "57779000", "interestExpense": "27867000", "operatingIncome": "60272000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "15837000", "reportedCurrency": "USD", "netInterestIncome": "-27867000", "nonInterestIncome": "None", "operatingExpenses": "27637000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "595587000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25067000", "sellingGeneralAndAdministrative": "27637000", "netIncomeFromContinuingOperations": "41942000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1429000", "currentDebt": "None", "investments": "None", "totalAssets": "4537973000", "longTermDebt": "1503700000", "shortTermDebt": "128461000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "2899958000", "reportedCurrency": "USD", "retainedEarnings": "1060837000", "totalLiabilities": "2646130000", "otherCurrentAssets": "250164000", "totalCurrentAssets": "966035000", "currentLongTermDebt": "66274000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "676054000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3571938000", "currentAccountsPayable": "119339000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "456011000", "shortLongTermDebtTotal": "1962311000", "totalShareholderEquity": "1891843000", "capitalLeaseObligations": "407822000", "otherCurrentLiabilities": "330629000", "totalCurrentLiabilities": "602321000", "otherNonCurrentLiabilities": "17060000", "totalNonCurrentLiabilities": "2043809000", "cashAndShortTermInvestments": "39817000", "commonStockSharesOutstanding": "63784000", "intangibleAssetsExcludingGoodwill": "2899958000", "cashAndCashEquivalentsAtCarryingValue": "39817000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "41942000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "113146000", "capitalExpenditures": "7948000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88612000", "cashflowFromInvestment": "-7338000", "stockBasedCompensation": "6600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-71524000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25067000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "income_statement": { "revenue": 838014000, "cost_of_revenue": 609912000, "gross_profit": 228102000, "ebit": 198066000, "ebitda": 222857000, "pretax_income": 172910000, "tax_provision": 50137000, "net_income": 122773000, "net_income_to_common": 122773000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 8850000, "total_current_assets": 1002832000, "total_assets": 4585498000, "short_term_debt": 127899000, "long_term_debt": 1462504000, "total_debt": 1590403000, "total_liabilities": 2670797000, "total_equity": 1914701000, "shares_outstanding": 64142000, "goodwill_and_intangibles": 2906525000 }, "cash_flow": { "operating_cash_flow": -88266000, "capital_expenditure": 5177000, "free_cash_flow": -83089000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234610, "ticker_id": 651, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "198066000", "ebitda": "222857000", "netIncome": "122773000", "grossProfit": "228102000", "depreciation": "None", "totalRevenue": "838014000", "costOfRevenue": "609912000", "interestIncome": "25156000", "incomeBeforeTax": "172910000", "interestExpense": "25156000", "operatingIncome": "200032000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "50137000", "reportedCurrency": "USD", "netInterestIncome": "-25156000", "nonInterestIncome": "None", "operatingExpenses": "28070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "609912000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24791000", "sellingGeneralAndAdministrative": "28070000", "netIncomeFromContinuingOperations": "122773000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1420000", "currentDebt": "None", "investments": "None", "totalAssets": "4585498000", "longTermDebt": "1462504000", "shortTermDebt": "127899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2906525000", "reportedCurrency": "USD", "retainedEarnings": "1018895000", "totalLiabilities": "2670797000", "otherCurrentAssets": "258556000", "totalCurrentAssets": "1002832000", "currentLongTermDebt": "66226000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "735426000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3582666000", "currentAccountsPayable": "102646000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "474143000", "shortLongTermDebtTotal": "1950543000", "totalShareholderEquity": "1914701000", "capitalLeaseObligations": "421813000", "otherCurrentLiabilities": "387130000", "totalCurrentLiabilities": "660063000", "otherNonCurrentLiabilities": "22464000", "totalNonCurrentLiabilities": "2010734000", "cashAndShortTermInvestments": "8850000", "commonStockSharesOutstanding": "64142000", "intangibleAssetsExcludingGoodwill": "2906525000", "cashAndCashEquivalentsAtCarryingValue": "8850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122773000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-88266000", "capitalExpenditures": "5177000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55363000", "cashflowFromInvestment": "-4961000", "stockBasedCompensation": "5639000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7555000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24791000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 838014000, "cost_of_revenue": 609912000, "gross_profit": 228102000, "research_and_development": null, "selling_general_admin": 28070000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 198066000, "depreciation_amortisation": 24791000, "ebitda": 222857000, "interest_expense": 25156000, "interest_income": null, "other_non_operating": null, "pretax_income": 172910000, "tax_provision": 50137000, "effective_tax_rate": null, "net_income": 122773000, "net_income_continuing_ops": 122773000, "net_income_to_common": 122773000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 8850000, "short_term_investments": null, "net_receivables": 735426000, "inventory": null, "other_current_assets": null, "total_current_assets": 1002832000, "net_ppe": null, "goodwill": null, "intangible_assets": 2906525000, "goodwill_and_intangibles": 2906525000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3582666000, "total_assets": 4585498000, "short_term_debt": 127899000, "accounts_payable": 102646000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 660063000, "long_term_debt": 1462504000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2010734000, "total_liabilities": 2670797000, "total_debt": 1590403000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1018895000, "total_equity": 1914701000, "shares_outstanding": 64142000, "operating_cash_flow": -88266000, "stock_based_compensation": 5639000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5177000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4961000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 55363000, "free_cash_flow": -83089000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "198066000", "ebitda": "222857000", "netIncome": "122773000", "grossProfit": "228102000", "depreciation": "None", "totalRevenue": "838014000", "costOfRevenue": "609912000", "interestIncome": "25156000", "incomeBeforeTax": "172910000", "interestExpense": "25156000", "operatingIncome": "200032000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "50137000", "reportedCurrency": "USD", "netInterestIncome": "-25156000", "nonInterestIncome": "None", "operatingExpenses": "28070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "609912000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24791000", "sellingGeneralAndAdministrative": "28070000", "netIncomeFromContinuingOperations": "122773000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1420000", "currentDebt": "None", "investments": "None", "totalAssets": "4585498000", "longTermDebt": "1462504000", "shortTermDebt": "127899000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "2906525000", "reportedCurrency": "USD", "retainedEarnings": "1018895000", "totalLiabilities": "2670797000", "otherCurrentAssets": "258556000", "totalCurrentAssets": "1002832000", "currentLongTermDebt": "66226000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "735426000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3582666000", "currentAccountsPayable": "102646000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "474143000", "shortLongTermDebtTotal": "1950543000", "totalShareholderEquity": "1914701000", "capitalLeaseObligations": "421813000", "otherCurrentLiabilities": "387130000", "totalCurrentLiabilities": "660063000", "otherNonCurrentLiabilities": "22464000", "totalNonCurrentLiabilities": "2010734000", "cashAndShortTermInvestments": "8850000", "commonStockSharesOutstanding": "64142000", "intangibleAssetsExcludingGoodwill": "2906525000", "cashAndCashEquivalentsAtCarryingValue": "8850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122773000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-88266000", "capitalExpenditures": "5177000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55363000", "cashflowFromInvestment": "-4961000", "stockBasedCompensation": "5639000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7555000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24791000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "income_statement": { "revenue": 460279000, "cost_of_revenue": 522179000, "gross_profit": -61900000, "ebit": -106355000, "ebitda": -86888000, "pretax_income": -125371000, "tax_provision": -34648000, "net_income": -90723000, "net_income_to_common": -90723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 13826000, "total_current_assets": 835726000, "total_assets": 4470883000, "short_term_debt": 126726000, "long_term_debt": 1333755000, "total_debt": 1460481000, "total_liabilities": 2690900000, "total_equity": 1779983000, "shares_outstanding": 59149000, "goodwill_and_intangibles": 2945470000 }, "cash_flow": { "operating_cash_flow": 55524000, "capital_expenditure": 3264000, "free_cash_flow": 58788000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234611, "ticker_id": 651, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-106355000", "ebitda": "-86888000", "netIncome": "-90723000", "grossProfit": "-61900000", "depreciation": "None", "totalRevenue": "460279000", "costOfRevenue": "522179000", "interestIncome": "19016000", "incomeBeforeTax": "-125371000", "interestExpense": "19016000", "operatingIncome": "-106665000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-34648000", "reportedCurrency": "USD", "netInterestIncome": "-19016000", "nonInterestIncome": "None", "operatingExpenses": "44765000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "522179000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19467000", "sellingGeneralAndAdministrative": "44765000", "netIncomeFromContinuingOperations": "-90723000" }, "balance": { "goodwill": "2331461000", "inventory": "None", "commonStock": "1380000", "currentDebt": "None", "investments": "None", "totalAssets": "4470883000", "longTermDebt": "1333755000", "shortTermDebt": "126726000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "614009000", "reportedCurrency": "USD", "retainedEarnings": "896122000", "totalLiabilities": "2690900000", "otherCurrentAssets": "282991000", "totalCurrentAssets": "835726000", "currentLongTermDebt": "66177000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "538909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3818726000", "currentAccountsPayable": "90646000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "481675000", "shortLongTermDebtTotal": "1833067000", "totalShareholderEquity": "1779983000", "capitalLeaseObligations": "433135000", "otherCurrentLiabilities": "488430000", "totalCurrentLiabilities": "705802000", "otherNonCurrentLiabilities": "98514000", "totalNonCurrentLiabilities": "1985098000", "cashAndShortTermInvestments": "13826000", "commonStockSharesOutstanding": "59149000", "intangibleAssetsExcludingGoodwill": "614009000", "cashAndCashEquivalentsAtCarryingValue": "13826000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90723000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55524000", "capitalExpenditures": "3264000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1120835000", "cashflowFromInvestment": "-1104372000", "stockBasedCompensation": "6405000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19467000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 460279000, "cost_of_revenue": 522179000, "gross_profit": -61900000, "research_and_development": null, "selling_general_admin": 44765000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -106355000, "depreciation_amortisation": 19467000, "ebitda": -86888000, "interest_expense": 19016000, "interest_income": null, "other_non_operating": null, "pretax_income": -125371000, "tax_provision": -34648000, "effective_tax_rate": null, "net_income": -90723000, "net_income_continuing_ops": -90723000, "net_income_to_common": -90723000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 13826000, "short_term_investments": null, "net_receivables": 538909000, "inventory": null, "other_current_assets": null, "total_current_assets": 835726000, "net_ppe": null, "goodwill": 2331461000, "intangible_assets": 614009000, "goodwill_and_intangibles": 2945470000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3818726000, "total_assets": 4470883000, "short_term_debt": 126726000, "accounts_payable": 90646000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 705802000, "long_term_debt": 1333755000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1985098000, "total_liabilities": 2690900000, "total_debt": 1460481000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 896122000, "total_equity": 1779983000, "shares_outstanding": 59149000, "operating_cash_flow": 55524000, "stock_based_compensation": 6405000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3264000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1104372000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1120835000, "free_cash_flow": 58788000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-106355000", "ebitda": "-86888000", "netIncome": "-90723000", "grossProfit": "-61900000", "depreciation": "None", "totalRevenue": "460279000", "costOfRevenue": "522179000", "interestIncome": "19016000", "incomeBeforeTax": "-125371000", "interestExpense": "19016000", "operatingIncome": "-106665000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-34648000", "reportedCurrency": "USD", "netInterestIncome": "-19016000", "nonInterestIncome": "None", "operatingExpenses": "44765000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "522179000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19467000", "sellingGeneralAndAdministrative": "44765000", "netIncomeFromContinuingOperations": "-90723000" }, "balance": { "goodwill": "2331461000", "inventory": "None", "commonStock": "1380000", "currentDebt": "None", "investments": "None", "totalAssets": "4470883000", "longTermDebt": "1333755000", "shortTermDebt": "126726000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "614009000", "reportedCurrency": "USD", "retainedEarnings": "896122000", "totalLiabilities": "2690900000", "otherCurrentAssets": "282991000", "totalCurrentAssets": "835726000", "currentLongTermDebt": "66177000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "538909000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3818726000", "currentAccountsPayable": "90646000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "481675000", "shortLongTermDebtTotal": "1833067000", "totalShareholderEquity": "1779983000", "capitalLeaseObligations": "433135000", "otherCurrentLiabilities": "488430000", "totalCurrentLiabilities": "705802000", "otherNonCurrentLiabilities": "98514000", "totalNonCurrentLiabilities": "1985098000", "cashAndShortTermInvestments": "13826000", "commonStockSharesOutstanding": "59149000", "intangibleAssetsExcludingGoodwill": "614009000", "cashAndCashEquivalentsAtCarryingValue": "13826000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-90723000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "55524000", "capitalExpenditures": "3264000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1120835000", "cashflowFromInvestment": "-1104372000", "stockBasedCompensation": "6405000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-64000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19467000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "income_statement": { "revenue": 438884000, "cost_of_revenue": 365971000, "gross_profit": 72913000, "ebit": 55939000, "ebitda": 65524000, "pretax_income": 50971000, "tax_provision": 15887000, "net_income": 35084000, "net_income_to_common": 35084000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1076000, "total_current_assets": 675795000, "total_assets": 2133370000, "short_term_debt": 38939000, "long_term_debt": 335835000, "total_debt": 374774000, "total_liabilities": 1205450000, "total_equity": 927920000, "shares_outstanding": 50401000, "goodwill_and_intangibles": 1030104000 }, "cash_flow": { "operating_cash_flow": 43729000, "capital_expenditure": 2677000, "free_cash_flow": 46406000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234613, "ticker_id": 651, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55939000", "ebitda": "65524000", "netIncome": "35084000", "grossProfit": "72913000", "depreciation": "None", "totalRevenue": "438884000", "costOfRevenue": "365971000", "interestIncome": "4968000", "incomeBeforeTax": "50971000", "interestExpense": "4968000", "operatingIncome": "49686000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15887000", "reportedCurrency": "USD", "netInterestIncome": "-4968000", "nonInterestIncome": "None", "operatingExpenses": "23227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "365971000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9585000", "sellingGeneralAndAdministrative": "23227000", "netIncomeFromContinuingOperations": "35084000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1379000", "currentDebt": "None", "investments": "None", "totalAssets": "2133370000", "longTermDebt": "335835000", "shortTermDebt": "38939000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1030104000", "reportedCurrency": "USD", "retainedEarnings": "986845000", "totalLiabilities": "1205450000", "otherCurrentAssets": "198154000", "totalCurrentAssets": "675795000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-43104000", "currentNetReceivables": "476565000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1457575000", "currentAccountsPayable": "87154000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "255485000", "shortLongTermDebtTotal": "564829000", "totalShareholderEquity": "927920000", "capitalLeaseObligations": "228994000", "otherCurrentLiabilities": "314577000", "totalCurrentLiabilities": "452917000", "otherNonCurrentLiabilities": "25336000", "totalNonCurrentLiabilities": "752533000", "cashAndShortTermInvestments": "1076000", "commonStockSharesOutstanding": "50401000", "intangibleAssetsExcludingGoodwill": "1030104000", "cashAndCashEquivalentsAtCarryingValue": "1076000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35084000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43729000", "capitalExpenditures": "2677000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73302000", "cashflowFromInvestment": "8336000", "stockBasedCompensation": "2415000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-215000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9585000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 438884000, "cost_of_revenue": 365971000, "gross_profit": 72913000, "research_and_development": null, "selling_general_admin": 23227000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55939000, "depreciation_amortisation": 9585000, "ebitda": 65524000, "interest_expense": 4968000, "interest_income": null, "other_non_operating": null, "pretax_income": 50971000, "tax_provision": 15887000, "effective_tax_rate": null, "net_income": 35084000, "net_income_continuing_ops": 35084000, "net_income_to_common": 35084000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1076000, "short_term_investments": -43104000, "net_receivables": 476565000, "inventory": null, "other_current_assets": null, "total_current_assets": 675795000, "net_ppe": null, "goodwill": null, "intangible_assets": 1030104000, "goodwill_and_intangibles": 1030104000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1457575000, "total_assets": 2133370000, "short_term_debt": 38939000, "accounts_payable": 87154000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 452917000, "long_term_debt": 335835000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 752533000, "total_liabilities": 1205450000, "total_debt": 374774000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 986845000, "total_equity": 927920000, "shares_outstanding": 50401000, "operating_cash_flow": 43729000, "stock_based_compensation": 2415000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2677000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 8336000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73302000, "free_cash_flow": 46406000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "55939000", "ebitda": "65524000", "netIncome": "35084000", "grossProfit": "72913000", "depreciation": "None", "totalRevenue": "438884000", "costOfRevenue": "365971000", "interestIncome": "4968000", "incomeBeforeTax": "50971000", "interestExpense": "4968000", "operatingIncome": "49686000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "15887000", "reportedCurrency": "USD", "netInterestIncome": "-4968000", "nonInterestIncome": "None", "operatingExpenses": "23227000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "365971000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9585000", "sellingGeneralAndAdministrative": "23227000", "netIncomeFromContinuingOperations": "35084000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "1379000", "currentDebt": "None", "investments": "None", "totalAssets": "2133370000", "longTermDebt": "335835000", "shortTermDebt": "38939000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1030104000", "reportedCurrency": "USD", "retainedEarnings": "986845000", "totalLiabilities": "1205450000", "otherCurrentAssets": "198154000", "totalCurrentAssets": "675795000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "-43104000", "currentNetReceivables": "476565000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1457575000", "currentAccountsPayable": "87154000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "255485000", "shortLongTermDebtTotal": "564829000", "totalShareholderEquity": "927920000", "capitalLeaseObligations": "228994000", "otherCurrentLiabilities": "314577000", "totalCurrentLiabilities": "452917000", "otherNonCurrentLiabilities": "25336000", "totalNonCurrentLiabilities": "752533000", "cashAndShortTermInvestments": "1076000", "commonStockSharesOutstanding": "50401000", "intangibleAssetsExcludingGoodwill": "1030104000", "cashAndCashEquivalentsAtCarryingValue": "1076000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35084000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "43729000", "capitalExpenditures": "2677000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73302000", "cashflowFromInvestment": "8336000", "stockBasedCompensation": "2415000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-215000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9585000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "income_statement": { "revenue": 420012000, "cost_of_revenue": 366368000, "gross_profit": 53644000, "ebit": 34077000, "ebitda": 43617000, "pretax_income": 28193000, "tax_provision": 8400000, "net_income": 19793000, "net_income_to_common": 19793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46075000, "total_current_assets": 693936000, "total_assets": 2160805000, "short_term_debt": 38077000, "long_term_debt": 379660000, "total_debt": 417737000, "total_liabilities": 1269371000, "total_equity": 891434000, "shares_outstanding": 50276000, "goodwill_and_intangibles": 1035148000 }, "cash_flow": { "operating_cash_flow": 88159000, "capital_expenditure": 1852000, "free_cash_flow": 90011000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234614, "ticker_id": 651, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "34077000", "ebitda": "43617000", "netIncome": "19793000", "grossProfit": "53644000", "depreciation": "None", "totalRevenue": "420012000", "costOfRevenue": "366368000", "interestIncome": "None", "incomeBeforeTax": "28193000", "interestExpense": "5884000", "operatingIncome": "31594000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "8400000", "reportedCurrency": "USD", "netInterestIncome": "-5884000", "nonInterestIncome": "None", "operatingExpenses": "22050000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "366368000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9540000", "sellingGeneralAndAdministrative": "22050000", "netIncomeFromContinuingOperations": "19793000" }, "balance": { "goodwill": "1", "inventory": "-1654000", "commonStock": "1379000", "currentDebt": "None", "investments": "None", "totalAssets": "2160805000", "longTermDebt": "379660000", "shortTermDebt": "38077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1035147999", "reportedCurrency": "USD", "retainedEarnings": "951761000", "totalLiabilities": "1269371000", "otherCurrentAssets": "170020000", "totalCurrentAssets": "693936000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1654000", "currentNetReceivables": "477841000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1466868999", "currentAccountsPayable": "109253000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "612441000", "totalShareholderEquity": "891434000", "capitalLeaseObligations": "232781000", "otherCurrentLiabilities": "313059000", "totalCurrentLiabilities": "467763000", "otherNonCurrentLiabilities": "30236000", "totalNonCurrentLiabilities": "801608000", "cashAndShortTermInvestments": "46075000", "commonStockSharesOutstanding": "50276000", "intangibleAssetsExcludingGoodwill": "1035147999", "cashAndCashEquivalentsAtCarryingValue": "46075000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19793000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "88159000", "capitalExpenditures": "1852000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83108000", "cashflowFromInvestment": "-4545000", "stockBasedCompensation": "2378000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9540000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 420012000, "cost_of_revenue": 366368000, "gross_profit": 53644000, "research_and_development": null, "selling_general_admin": 22050000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 34077000, "depreciation_amortisation": 9540000, "ebitda": 43617000, "interest_expense": 5884000, "interest_income": null, "other_non_operating": null, "pretax_income": 28193000, "tax_provision": 8400000, "effective_tax_rate": null, "net_income": 19793000, "net_income_continuing_ops": 19793000, "net_income_to_common": 19793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46075000, "short_term_investments": 1654000, "net_receivables": 477841000, "inventory": -1654000, "other_current_assets": null, "total_current_assets": 693936000, "net_ppe": null, "goodwill": 1, "intangible_assets": 1035147999, "goodwill_and_intangibles": 1035148000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1466868999, "total_assets": 2160805000, "short_term_debt": 38077000, "accounts_payable": 109253000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 467763000, "long_term_debt": 379660000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 801608000, "total_liabilities": 1269371000, "total_debt": 417737000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 951761000, "total_equity": 891434000, "shares_outstanding": 50276000, "operating_cash_flow": 88159000, "stock_based_compensation": 2378000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1852000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4545000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -83108000, "free_cash_flow": 90011000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "34077000", "ebitda": "43617000", "netIncome": "19793000", "grossProfit": "53644000", "depreciation": "None", "totalRevenue": "420012000", "costOfRevenue": "366368000", "interestIncome": "None", "incomeBeforeTax": "28193000", "interestExpense": "5884000", "operatingIncome": "31594000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "8400000", "reportedCurrency": "USD", "netInterestIncome": "-5884000", "nonInterestIncome": "None", "operatingExpenses": "22050000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "366368000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9540000", "sellingGeneralAndAdministrative": "22050000", "netIncomeFromContinuingOperations": "19793000" }, "balance": { "goodwill": "1", "inventory": "-1654000", "commonStock": "1379000", "currentDebt": "None", "investments": "None", "totalAssets": "2160805000", "longTermDebt": "379660000", "shortTermDebt": "38077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1035147999", "reportedCurrency": "USD", "retainedEarnings": "951761000", "totalLiabilities": "1269371000", "otherCurrentAssets": "170020000", "totalCurrentAssets": "693936000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "1654000", "currentNetReceivables": "477841000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1466868999", "currentAccountsPayable": "109253000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "612441000", "totalShareholderEquity": "891434000", "capitalLeaseObligations": "232781000", "otherCurrentLiabilities": "313059000", "totalCurrentLiabilities": "467763000", "otherNonCurrentLiabilities": "30236000", "totalNonCurrentLiabilities": "801608000", "cashAndShortTermInvestments": "46075000", "commonStockSharesOutstanding": "50276000", "intangibleAssetsExcludingGoodwill": "1035147999", "cashAndCashEquivalentsAtCarryingValue": "46075000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "19793000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "88159000", "capitalExpenditures": "1852000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-83108000", "cashflowFromInvestment": "-4545000", "stockBasedCompensation": "2378000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9540000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "income_statement": { "revenue": 494297000, "cost_of_revenue": 376485000, "gross_profit": 117812000, "ebit": 108525000, "ebitda": 117993000, "pretax_income": 104014000, "tax_provision": 27130000, "net_income": 76884000, "net_income_to_common": 76884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 29142000, "total_current_assets": 722164000, "total_assets": 2196998000, "short_term_debt": 37183000, "long_term_debt": 436344000, "total_debt": 473527000, "total_liabilities": 1329909000, "total_equity": 867089000, "shares_outstanding": 50221000, "goodwill_and_intangibles": 1038410000 }, "cash_flow": { "operating_cash_flow": -63720000, "capital_expenditure": 5121000, "free_cash_flow": -58599000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234615, "ticker_id": 651, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108525000", "ebitda": "117993000", "netIncome": "76884000", "grossProfit": "117812000", "depreciation": "None", "totalRevenue": "494297000", "costOfRevenue": "376485000", "interestIncome": "None", "incomeBeforeTax": "104014000", "interestExpense": "4511000", "operatingIncome": "99101000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "27130000", "reportedCurrency": "USD", "netInterestIncome": "-4511000", "nonInterestIncome": "None", "operatingExpenses": "18711000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "376485000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9468000", "sellingGeneralAndAdministrative": "18711000", "netIncomeFromContinuingOperations": "76884000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1379000", "currentDebt": "None", "investments": "None", "totalAssets": "2196998000", "longTermDebt": "436344000", "shortTermDebt": "37183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1038410000", "reportedCurrency": "USD", "retainedEarnings": "931968000", "totalLiabilities": "1329909000", "otherCurrentAssets": "188915000", "totalCurrentAssets": "722164000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "504107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1474834000", "currentAccountsPayable": "93530000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "674642000", "totalShareholderEquity": "867089000", "capitalLeaseObligations": "238298000", "otherCurrentLiabilities": "312525000", "totalCurrentLiabilities": "470055000", "otherNonCurrentLiabilities": "30909000", "totalNonCurrentLiabilities": "859854000", "cashAndShortTermInvestments": "29142000", "commonStockSharesOutstanding": "50221000", "intangibleAssetsExcludingGoodwill": "1038410000", "cashAndCashEquivalentsAtCarryingValue": "29142000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76884000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-63720000", "capitalExpenditures": "5121000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "71188000", "cashflowFromInvestment": "-28702000", "stockBasedCompensation": "2638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11229000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9468000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 494297000, "cost_of_revenue": 376485000, "gross_profit": 117812000, "research_and_development": null, "selling_general_admin": 18711000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108525000, "depreciation_amortisation": 9468000, "ebitda": 117993000, "interest_expense": 4511000, "interest_income": null, "other_non_operating": null, "pretax_income": 104014000, "tax_provision": 27130000, "effective_tax_rate": null, "net_income": 76884000, "net_income_continuing_ops": 76884000, "net_income_to_common": 76884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 29142000, "short_term_investments": null, "net_receivables": 504107000, "inventory": 1, "other_current_assets": null, "total_current_assets": 722164000, "net_ppe": null, "goodwill": null, "intangible_assets": 1038410000, "goodwill_and_intangibles": 1038410000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1474834000, "total_assets": 2196998000, "short_term_debt": 37183000, "accounts_payable": 93530000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 470055000, "long_term_debt": 436344000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 859854000, "total_liabilities": 1329909000, "total_debt": 473527000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 931968000, "total_equity": 867089000, "shares_outstanding": 50221000, "operating_cash_flow": -63720000, "stock_based_compensation": 2638000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5121000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28702000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 71188000, "free_cash_flow": -58599000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108525000", "ebitda": "117993000", "netIncome": "76884000", "grossProfit": "117812000", "depreciation": "None", "totalRevenue": "494297000", "costOfRevenue": "376485000", "interestIncome": "None", "incomeBeforeTax": "104014000", "interestExpense": "4511000", "operatingIncome": "99101000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "27130000", "reportedCurrency": "USD", "netInterestIncome": "-4511000", "nonInterestIncome": "None", "operatingExpenses": "18711000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "376485000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9468000", "sellingGeneralAndAdministrative": "18711000", "netIncomeFromContinuingOperations": "76884000" }, "balance": { "goodwill": "None", "inventory": "1", "commonStock": "1379000", "currentDebt": "None", "investments": "None", "totalAssets": "2196998000", "longTermDebt": "436344000", "shortTermDebt": "37183000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1038410000", "reportedCurrency": "USD", "retainedEarnings": "931968000", "totalLiabilities": "1329909000", "otherCurrentAssets": "188915000", "totalCurrentAssets": "722164000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "504107000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1474834000", "currentAccountsPayable": "93530000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "674642000", "totalShareholderEquity": "867089000", "capitalLeaseObligations": "238298000", "otherCurrentLiabilities": "312525000", "totalCurrentLiabilities": "470055000", "otherNonCurrentLiabilities": "30909000", "totalNonCurrentLiabilities": "859854000", "cashAndShortTermInvestments": "29142000", "commonStockSharesOutstanding": "50221000", "intangibleAssetsExcludingGoodwill": "1038410000", "cashAndCashEquivalentsAtCarryingValue": "29142000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76884000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-63720000", "capitalExpenditures": "5121000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "71188000", "cashflowFromInvestment": "-28702000", "stockBasedCompensation": "2638000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11229000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9468000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "income_statement": { "revenue": 327547000, "cost_of_revenue": 340844000, "gross_profit": -13297000, "ebit": -13961000, "ebitda": -4657000, "pretax_income": -19069000, "tax_provision": -6332000, "net_income": -12737000, "net_income_to_common": -12737000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 38452000, "total_current_assets": 612685000, "total_assets": 2094685000, "short_term_debt": 36283000, "long_term_debt": 310826000, "total_debt": 347109000, "total_liabilities": 1303067000, "total_equity": 791618000, "shares_outstanding": 49795000, "goodwill_and_intangibles": 1008604000 }, "cash_flow": { "operating_cash_flow": 96253000, "capital_expenditure": 4017000, "free_cash_flow": 100270000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234616, "ticker_id": 651, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13961000", "ebitda": "-4657000", "netIncome": "-12737000", "grossProfit": "-13297000", "depreciation": "None", "totalRevenue": "327547000", "costOfRevenue": "340844000", "interestIncome": "None", "incomeBeforeTax": "-19069000", "interestExpense": "5108000", "operatingIncome": "-26735000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6332000", "reportedCurrency": "USD", "netInterestIncome": "-5108000", "nonInterestIncome": "None", "operatingExpenses": "13438000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "340844000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9304000", "sellingGeneralAndAdministrative": "13438000", "netIncomeFromContinuingOperations": "-12737000" }, "balance": { "goodwill": "865180000", "inventory": "1", "commonStock": "1374000", "currentDebt": "None", "investments": "None", "totalAssets": "2094685000", "longTermDebt": "310826000", "shortTermDebt": "36283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "143424000", "reportedCurrency": "USD", "retainedEarnings": "855084000", "totalLiabilities": "1303067000", "otherCurrentAssets": "194081000", "totalCurrentAssets": "612685000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "380152000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1482000000", "currentAccountsPayable": "82831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "551014000", "totalShareholderEquity": "791618000", "capitalLeaseObligations": "240188000", "otherCurrentLiabilities": "390709999", "totalCurrentLiabilities": "511921000", "otherNonCurrentLiabilities": "50552000", "totalNonCurrentLiabilities": "791146000", "cashAndShortTermInvestments": "38452000", "commonStockSharesOutstanding": "49795000", "intangibleAssetsExcludingGoodwill": "143424000", "cashAndCashEquivalentsAtCarryingValue": "38452000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12737000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96253000", "capitalExpenditures": "4017000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58669000", "cashflowFromInvestment": "-2763000", "stockBasedCompensation": "2565000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "806000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9304000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 327547000, "cost_of_revenue": 340844000, "gross_profit": -13297000, "research_and_development": null, "selling_general_admin": 13438000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13961000, "depreciation_amortisation": 9304000, "ebitda": -4657000, "interest_expense": 5108000, "interest_income": null, "other_non_operating": null, "pretax_income": -19069000, "tax_provision": -6332000, "effective_tax_rate": null, "net_income": -12737000, "net_income_continuing_ops": -12737000, "net_income_to_common": -12737000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 38452000, "short_term_investments": null, "net_receivables": 380152000, "inventory": 1, "other_current_assets": null, "total_current_assets": 612685000, "net_ppe": null, "goodwill": 865180000, "intangible_assets": 143424000, "goodwill_and_intangibles": 1008604000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1482000000, "total_assets": 2094685000, "short_term_debt": 36283000, "accounts_payable": 82831000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 511921000, "long_term_debt": 310826000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 791146000, "total_liabilities": 1303067000, "total_debt": 347109000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 855084000, "total_equity": 791618000, "shares_outstanding": 49795000, "operating_cash_flow": 96253000, "stock_based_compensation": 2565000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4017000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2763000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58669000, "free_cash_flow": 100270000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13961000", "ebitda": "-4657000", "netIncome": "-12737000", "grossProfit": "-13297000", "depreciation": "None", "totalRevenue": "327547000", "costOfRevenue": "340844000", "interestIncome": "None", "incomeBeforeTax": "-19069000", "interestExpense": "5108000", "operatingIncome": "-26735000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-6332000", "reportedCurrency": "USD", "netInterestIncome": "-5108000", "nonInterestIncome": "None", "operatingExpenses": "13438000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "340844000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9304000", "sellingGeneralAndAdministrative": "13438000", "netIncomeFromContinuingOperations": "-12737000" }, "balance": { "goodwill": "865180000", "inventory": "1", "commonStock": "1374000", "currentDebt": "None", "investments": "None", "totalAssets": "2094685000", "longTermDebt": "310826000", "shortTermDebt": "36283000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "143424000", "reportedCurrency": "USD", "retainedEarnings": "855084000", "totalLiabilities": "1303067000", "otherCurrentAssets": "194081000", "totalCurrentAssets": "612685000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "380152000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1482000000", "currentAccountsPayable": "82831000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "551014000", "totalShareholderEquity": "791618000", "capitalLeaseObligations": "240188000", "otherCurrentLiabilities": "390709999", "totalCurrentLiabilities": "511921000", "otherNonCurrentLiabilities": "50552000", "totalNonCurrentLiabilities": "791146000", "cashAndShortTermInvestments": "38452000", "commonStockSharesOutstanding": "49795000", "intangibleAssetsExcludingGoodwill": "143424000", "cashAndCashEquivalentsAtCarryingValue": "38452000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-12737000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "96253000", "capitalExpenditures": "4017000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58669000", "cashflowFromInvestment": "-2763000", "stockBasedCompensation": "2565000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "806000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9304000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "income_statement": { "revenue": 410539000, "cost_of_revenue": 342148000, "gross_profit": 68391000, "ebit": 53044000, "ebitda": 62178000, "pretax_income": 47196000, "tax_provision": 13514000, "net_income": 33682000, "net_income_to_common": 33682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39644000, "total_current_assets": 665902000, "total_assets": 2074494000, "short_term_debt": 36488000, "long_term_debt": 394700000, "total_debt": 431188000, "total_liabilities": 1263900000, "total_equity": 810594000, "shares_outstanding": 50371000, "goodwill_and_intangibles": 1014607000 }, "cash_flow": { "operating_cash_flow": 27525000, "capital_expenditure": 7309000, "free_cash_flow": 34834000, "dividends_paid": 4123000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234618, "ticker_id": 651, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53044000", "ebitda": "62178000", "netIncome": "33682000", "grossProfit": "68391000", "depreciation": "None", "totalRevenue": "410539000", "costOfRevenue": "342148000", "interestIncome": "5848000", "incomeBeforeTax": "47196000", "interestExpense": "5848000", "operatingIncome": "55255000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "13514000", "reportedCurrency": "USD", "netInterestIncome": "-5848000", "nonInterestIncome": "None", "operatingExpenses": "13136000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "342148000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9134000", "sellingGeneralAndAdministrative": "13136000", "netIncomeFromContinuingOperations": "33682000" }, "balance": { "goodwill": "None", "inventory": "160760000", "commonStock": "1374000", "currentDebt": "None", "investments": "None", "totalAssets": "2074494000", "longTermDebt": "394700000", "shortTermDebt": "36488000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1014607000", "reportedCurrency": "USD", "retainedEarnings": "867821000", "totalLiabilities": "1263900000", "otherCurrentAssets": "160410000", "totalCurrentAssets": "665902000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "465848000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1408592000", "currentAccountsPayable": "80609000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "248843000", "shortLongTermDebtTotal": "611330000", "totalShareholderEquity": "810594000", "capitalLeaseObligations": "218322000", "otherCurrentLiabilities": "341165000", "totalCurrentLiabilities": "474446000", "otherNonCurrentLiabilities": "50550000", "totalNonCurrentLiabilities": "789454000", "cashAndShortTermInvestments": "39644000", "commonStockSharesOutstanding": "50371000", "intangibleAssetsExcludingGoodwill": "1014607000", "cashAndCashEquivalentsAtCarryingValue": "39644000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33682000", "profitLoss": "None", "dividendPayout": "4123000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27525000", "capitalExpenditures": "7309000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40235000", "cashflowFromInvestment": "-11013000", "stockBasedCompensation": "3102000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4123000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9196000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9134000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 410539000, "cost_of_revenue": 342148000, "gross_profit": 68391000, "research_and_development": null, "selling_general_admin": 13136000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53044000, "depreciation_amortisation": 9134000, "ebitda": 62178000, "interest_expense": 5848000, "interest_income": null, "other_non_operating": null, "pretax_income": 47196000, "tax_provision": 13514000, "effective_tax_rate": null, "net_income": 33682000, "net_income_continuing_ops": 33682000, "net_income_to_common": 33682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39644000, "short_term_investments": null, "net_receivables": 465848000, "inventory": 160760000, "other_current_assets": null, "total_current_assets": 665902000, "net_ppe": null, "goodwill": null, "intangible_assets": 1014607000, "goodwill_and_intangibles": 1014607000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1408592000, "total_assets": 2074494000, "short_term_debt": 36488000, "accounts_payable": 80609000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 474446000, "long_term_debt": 394700000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 789454000, "total_liabilities": 1263900000, "total_debt": 431188000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 867821000, "total_equity": 810594000, "shares_outstanding": 50371000, "operating_cash_flow": 27525000, "stock_based_compensation": 3102000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7309000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11013000, "dividends_paid": 4123000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40235000, "free_cash_flow": 34834000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53044000", "ebitda": "62178000", "netIncome": "33682000", "grossProfit": "68391000", "depreciation": "None", "totalRevenue": "410539000", "costOfRevenue": "342148000", "interestIncome": "5848000", "incomeBeforeTax": "47196000", "interestExpense": "5848000", "operatingIncome": "55255000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "13514000", "reportedCurrency": "USD", "netInterestIncome": "-5848000", "nonInterestIncome": "None", "operatingExpenses": "13136000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "342148000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9134000", "sellingGeneralAndAdministrative": "13136000", "netIncomeFromContinuingOperations": "33682000" }, "balance": { "goodwill": "None", "inventory": "160760000", "commonStock": "1374000", "currentDebt": "None", "investments": "None", "totalAssets": "2074494000", "longTermDebt": "394700000", "shortTermDebt": "36488000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1014607000", "reportedCurrency": "USD", "retainedEarnings": "867821000", "totalLiabilities": "1263900000", "otherCurrentAssets": "160410000", "totalCurrentAssets": "665902000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "465848000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1408592000", "currentAccountsPayable": "80609000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "248843000", "shortLongTermDebtTotal": "611330000", "totalShareholderEquity": "810594000", "capitalLeaseObligations": "218322000", "otherCurrentLiabilities": "341165000", "totalCurrentLiabilities": "474446000", "otherNonCurrentLiabilities": "50550000", "totalNonCurrentLiabilities": "789454000", "cashAndShortTermInvestments": "39644000", "commonStockSharesOutstanding": "50371000", "intangibleAssetsExcludingGoodwill": "1014607000", "cashAndCashEquivalentsAtCarryingValue": "39644000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33682000", "profitLoss": "None", "dividendPayout": "4123000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "27525000", "capitalExpenditures": "7309000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40235000", "cashflowFromInvestment": "-11013000", "stockBasedCompensation": "3102000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4123000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9196000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9134000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "income_statement": { "revenue": 398502000, "cost_of_revenue": 343987000, "gross_profit": 54515000, "ebit": 44143000, "ebitda": 53349000, "pretax_income": 38609000, "tax_provision": 11746000, "net_income": 26863000, "net_income_to_common": 26863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 56006000, "total_current_assets": 686188000, "total_assets": 2088755000, "short_term_debt": 36256000, "long_term_debt": 408790000, "total_debt": 445046000, "total_liabilities": 1312712000, "total_equity": 776043000, "shares_outstanding": 50385000, "goodwill_and_intangibles": 1014673000 }, "cash_flow": { "operating_cash_flow": 74240000, "capital_expenditure": 8127000, "free_cash_flow": 82367000, "dividends_paid": 623000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 234619, "ticker_id": 651, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:18:17.182097+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44143000", "ebitda": "53349000", "netIncome": "26863000", "grossProfit": "54515000", "depreciation": "None", "totalRevenue": "398502000", "costOfRevenue": "343987000", "interestIncome": "5534000", "incomeBeforeTax": "38609000", "interestExpense": "5534000", "operatingIncome": "38722000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "11746000", "reportedCurrency": "USD", "netInterestIncome": "-5534000", "nonInterestIncome": "None", "operatingExpenses": "15793000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5421000", "costofGoodsAndServicesSold": "343987000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9206000", "sellingGeneralAndAdministrative": "15793000", "netIncomeFromContinuingOperations": "26863000" }, "balance": { "goodwill": "None", "inventory": "183688000", "commonStock": "1371000", "currentDebt": "None", "investments": "None", "totalAssets": "2088755000", "longTermDebt": "408790000", "shortTermDebt": "36256000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1014673000", "reportedCurrency": "USD", "retainedEarnings": "834139000", "totalLiabilities": "1312712000", "otherCurrentAssets": "173785000", "totalCurrentAssets": "686188000", "currentLongTermDebt": "None", "longTermInvestments": "136463000", "shortTermInvestments": "None", "currentNetReceivables": "456397000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1402567000", "currentAccountsPayable": "126372000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "50899000", "shortLongTermDebtTotal": "619654000", "totalShareholderEquity": "776043000", "capitalLeaseObligations": "210864000", "otherCurrentLiabilities": "324999000", "totalCurrentLiabilities": "500977000", "otherNonCurrentLiabilities": "60038000", "totalNonCurrentLiabilities": "811735000", "cashAndShortTermInvestments": "56006000", "commonStockSharesOutstanding": "50385000", "intangibleAssetsExcludingGoodwill": "1014673000", "cashAndCashEquivalentsAtCarryingValue": "56006000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26863000", "profitLoss": "None", "dividendPayout": "623000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74240000", "capitalExpenditures": "8127000", "changeInReceivables": "-12369000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39985000", "cashflowFromInvestment": "-19721000", "stockBasedCompensation": "2788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "623000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14534000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28988000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9206000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 398502000, "cost_of_revenue": 343987000, "gross_profit": 54515000, "research_and_development": null, "selling_general_admin": 15793000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44143000, "depreciation_amortisation": 9206000, "ebitda": 53349000, "interest_expense": 5534000, "interest_income": null, "other_non_operating": null, "pretax_income": 38609000, "tax_provision": 11746000, "effective_tax_rate": null, "net_income": 26863000, "net_income_continuing_ops": 26863000, "net_income_to_common": 26863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 56006000, "short_term_investments": null, "net_receivables": 456397000, "inventory": 183688000, "other_current_assets": null, "total_current_assets": 686188000, "net_ppe": null, "goodwill": null, "intangible_assets": 1014673000, "goodwill_and_intangibles": 1014673000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1402567000, "total_assets": 2088755000, "short_term_debt": 36256000, "accounts_payable": 126372000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 500977000, "long_term_debt": 408790000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 811735000, "total_liabilities": 1312712000, "total_debt": 445046000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 834139000, "total_equity": 776043000, "shares_outstanding": 50385000, "operating_cash_flow": 74240000, "stock_based_compensation": 2788000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8127000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19721000, "dividends_paid": 623000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -39985000, "free_cash_flow": 82367000, "net_change_in_cash": 14534000 }, "raw_data": { "income": { "ebit": "44143000", "ebitda": "53349000", "netIncome": "26863000", "grossProfit": "54515000", "depreciation": "None", "totalRevenue": "398502000", "costOfRevenue": "343987000", "interestIncome": "5534000", "incomeBeforeTax": "38609000", "interestExpense": "5534000", "operatingIncome": "38722000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "11746000", "reportedCurrency": "USD", "netInterestIncome": "-5534000", "nonInterestIncome": "None", "operatingExpenses": "15793000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "5421000", "costofGoodsAndServicesSold": "343987000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9206000", "sellingGeneralAndAdministrative": "15793000", "netIncomeFromContinuingOperations": "26863000" }, "balance": { "goodwill": "None", "inventory": "183688000", "commonStock": "1371000", "currentDebt": "None", "investments": "None", "totalAssets": "2088755000", "longTermDebt": "408790000", "shortTermDebt": "36256000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1014673000", "reportedCurrency": "USD", "retainedEarnings": "834139000", "totalLiabilities": "1312712000", "otherCurrentAssets": "173785000", "totalCurrentAssets": "686188000", "currentLongTermDebt": "None", "longTermInvestments": "136463000", "shortTermInvestments": "None", "currentNetReceivables": "456397000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1402567000", "currentAccountsPayable": "126372000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "50899000", "shortLongTermDebtTotal": "619654000", "totalShareholderEquity": "776043000", "capitalLeaseObligations": "210864000", "otherCurrentLiabilities": "324999000", "totalCurrentLiabilities": "500977000", "otherNonCurrentLiabilities": "60038000", "totalNonCurrentLiabilities": "811735000", "cashAndShortTermInvestments": "56006000", "commonStockSharesOutstanding": "50385000", "intangibleAssetsExcludingGoodwill": "1014673000", "cashAndCashEquivalentsAtCarryingValue": "56006000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26863000", "profitLoss": "None", "dividendPayout": "623000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "74240000", "capitalExpenditures": "8127000", "changeInReceivables": "-12369000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-39985000", "cashflowFromInvestment": "-19721000", "stockBasedCompensation": "2788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "623000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "14534000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28988000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9206000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }