{ "ticker": { "uuid": "8c72ec1d-747d-423b-a9d1-35cb88ff1bc8", "symbol": "DFH", "name": "Dream Finders Homes\u00a0Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Residential Construction", "page_url": "https://sharemaestro.com/factors/ticker/8c72ec1d-747d-423b-a9d1-35cb88ff1bc8/", "api_url": "https://sharemaestro.com/factors/api/tickers/8c72ec1d-747d-423b-a9d1-35cb88ff1bc8/" }, "ticker_metadata": { "id": 1005, "uuid": "8c72ec1d-747d-423b-a9d1-35cb88ff1bc8", "symbol": "DFH", "name": "Dream Finders Homes\u00a0Inc", "asset_type": "equity", "market_cap": 1421545000, "stock_exchange_id": 3, "industry": "Residential Construction", "sector": "Consumer Cyclical", "description": "Dream Finders Homes, Inc. is a holding company of Dream Finders Holdings LLC engaged in the home construction business in the United States. The company is headquartered in Jacksonville, Florida.", "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": "8c72ec1d-747d-423b-a9d1-35cb88ff1bc8", "symbol": "DFH", "name": "Dream Finders Homes\u00a0Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Residential Construction", "page_url": "https://sharemaestro.com/factors/ticker/8c72ec1d-747d-423b-a9d1-35cb88ff1bc8/", "api_url": "https://sharemaestro.com/factors/api/tickers/8c72ec1d-747d-423b-a9d1-35cb88ff1bc8/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.49, "value": 0.89, "quality": 0.05, "momentum": 0.08, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 14.6, "market_cap": 1349466232.4, "pe_ratio": 7.6871, "earnings_yield": 0.1301, "ebitda_to_ev": 0.1278, "shareholder_yield": 0.01, "roe": 0.1123, "piotroski_f_score": 2, "momentum_12_1": -0.3497, "volatility_252d": 0.509 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "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": "2026-06-07T06:52:48.666827+00:00", "batch_id": "" }, "size": { "price_close": 14.6, "market_cap": 1349466232.4, "market_cap_usd": 1349466232.4, "enterprise_value": 2053839232.4, "shares_outstanding": 92429194, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 7.6871, "pb_ratio": 0.8631, "ptbv_ratio": 1.1377, "ps_ratio": 0.3197, "pcf_ratio": null, "pfcf_ratio": -17.4086, "ev_ebitda": 7.8238, "ev_ebit": 8.8406, "ev_sales": 0.4866, "ev_fcf": -26.4953, "earnings_yield": 0.1301, "fcf_yield": -0.0377, "price_to_sales": 0.3197, "price_to_book": 0.8631, "price_to_cashflow": null, "ebitda_to_ev": 0.1278, "sales_yield": 2.0551 }, "yield": { "dividend_yield": 0.01, "buyback_yield": 0, "shareholder_yield": 0.01, "debt_paydown_yield": null, "total_yield": 0.01 }, "quality": { "gross_margin": 0.1637, "operating_margin": 0.055, "net_margin": 0.0416, "ebitda_margin": 0.0622, "fcf_margin": -0.0184, "roe": 0.1123, "roa": 0.0442, "roic": 0.0778, "roc_greenblatt": null, "asset_turnover": 1.0624, "cash_conversion": -0.4416, "accruals_ratio": 0.0707, "sbc_to_revenue": 0.0049, "piotroski_f_score": 2, "altman_z_score": 2.6665, "earnings_stability_5y": 0.5162, "revenue_stability_5y": 0.5197, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1739, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.521, "net_debt_to_ebitda": 2.6832, "debt_to_assets": 0.2979, "interest_coverage": 1.1834, "current_ratio": 5.4235, "quick_ratio": 1.0466, "net_debt": 704373000, "local_beta": 0.0024, "volatility_252d": 0.509, "volatility_60d": 1.0483, "max_drawdown_12m": -0.5766, "risk_adjusted_momentum": -0.687 }, "growth": { "revenue_growth_1y": -0.0851, "revenue_growth_3y_cagr": 0.0895, "revenue_growth_5y_cagr": 0.3069, "eps_growth_1y": -0.4771, "eps_growth_3y_cagr": -0.061, "eps_growth_5y_cagr": 0.2239, "fcf_growth_1y": null, "book_value_growth_1y": 0.1174, "revenue_growth": -0.0851, "earnings_growth": -0.4771 }, "momentum": { "price_return_1m": 0.0196, "price_return_3m": -0.1098, "price_return_6m": -0.2234, "price_return_9m": -0.5281, "price_return_12m": -0.337, "price_return_12m_ex1m": -0.3497, "momentum_6m": -0.2234, "momentum_12m": -0.337, "momentum_12_1": -0.3497, "distance_from_52w_high": -0.5281, "distance_from_52w_low": 0.1145, "relative_strength": -0.4369 }, "raw_ttm": { "revenue_ttm": 4220816000, "gross_profit_ttm": 690783000, "ebit_ttm": 232319000, "ebitda_ttm": 262512999, "net_income_ttm": 175550000, "eps_diluted_ttm": 1.8993, "operating_cash_flow_ttm": -105411000, "capital_expenditure_ttm": 27894000, "fcf_ttm": -77517000, "dividends_paid_ttm": 13500000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 196311000, "cash_and_equivalents": 479013000, "total_current_assets": 2652470000, "total_current_liabilities": 489066000, "net_ppe": null, "total_assets": 3972892000, "total_debt": 1183386000, "total_equity": 1563501000, "net_working_capital": 2276084000, "book_value_per_share": 16.9157, "retained_earnings": 1183831000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1186140000, "tangible_book_per_share": 12.833 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 13, "rank_pb": 16, "rank_ptbv": 21, "rank_ps": 9, "rank_pcf": 50, "rank_ev_ebitda": 25, "rank_ev_ebit": 37, "rank_earnings_yield": 12, "rank_fcf_yield": 90, "rank_dividend_yield": 46, "rank_shareholder_yield": 46, "rank_total_yield": 46, "rank_roe": 39, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 87, "rank_fcf_margin": 88, "rank_piotroski": 97, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 90, "rank_eps_growth_5y": 25, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 89, "rank_relative_strength": 86 }, "composites": { "value_composite": 11, "quality_composite": 95, "momentum_composite": 92, "growth_composite": 92, "yield_composite": 31, "svqf_composite": 6, "vc1_composite": 7, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 82, "overall_composite": 51, "quality_value_composite": 0.211, "os_score": 0.49, "value_percentile": 0.89, "quality_percentile": 0.05, "momentum_percentile": 0.08, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 82, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3972, "ticker_id": 1005, "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": "2026-06-07T06:52:48.666827+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.6, "market_cap": 1349466232.4, "market_cap_usd": 1349466232.4, "enterprise_value": 2053839232.4, "shares_outstanding": 92429194, "fx_rate_to_usd": null, "pe_ratio": 7.68707623, "pb_ratio": 0.86310545, "ptbv_ratio": 1.13769558, "ps_ratio": 0.31971691, "pcf_ratio": null, "pfcf_ratio": -17.40864884, "ev_ebitda": 7.82376202, "ev_ebit": 8.84059949, "ev_sales": 0.48659767, "ev_fcf": -26.4953395, "earnings_yield": 0.13008847, "fcf_yield": -0.03774249, "dividend_yield": 0.01000396, "buyback_yield": 0, "shareholder_yield": 0.01000396, "debt_paydown_yield": null, "total_yield": 0.01000396, "gross_margin": 0.16366101, "operating_margin": 0.05504125, "net_margin": 0.04159148, "ebitda_margin": 0.06219485, "fcf_margin": -0.01836541, "roe": 0.11228007, "roa": 0.04418695, "roic": 0.07777828, "roc_greenblatt": null, "asset_turnover": 1.06240391, "cash_conversion": -0.44156651, "accruals_ratio": 0.07071952, "sbc_to_revenue": 0.00490474, "debt_to_equity": 1.52097824, "net_debt_to_ebitda": 2.68319284, "debt_to_assets": 0.29786513, "interest_coverage": 1.18342324, "current_ratio": 5.42354202, "quick_ratio": 1.04655813, "net_debt": 704373000, "revenue_growth_1y": -0.08506453, "revenue_growth_3y_cagr": 0.08953201, "revenue_growth_5y_cagr": 0.30691155, "eps_growth_1y": -0.47714073, "eps_growth_3y_cagr": -0.06097317, "eps_growth_5y_cagr": 0.22389217, "fcf_growth_1y": null, "book_value_growth_1y": 0.11735311, "piotroski_f_score": 2, "altman_z_score": 2.66647287, "earnings_stability_5y": 0.516194, "revenue_stability_5y": 0.519705, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01955307, "price_return_3m": -0.1097561, "price_return_6m": -0.22340426, "price_return_9m": -0.52811894, "price_return_12m": -0.33696639, "price_return_12m_ex1m": -0.34968211, "distance_from_52w_high": -0.52811894, "distance_from_52w_low": 0.11450382, "relative_strength": -0.43692997, "local_beta": 0.0024, "volatility_252d": 0.508977, "volatility_60d": 1.048316, "max_drawdown_12m": -0.57659987, "revenue_ttm": 4220816000, "gross_profit_ttm": 690783000, "ebit_ttm": 232319000, "ebitda_ttm": 262512999, "net_income_ttm": 175550000, "eps_diluted_ttm": 1.89929169, "operating_cash_flow_ttm": -105411000, "capital_expenditure_ttm": 27894000, "fcf_ttm": -77517000, "dividends_paid_ttm": 13500000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 196311000, "cash_and_equivalents": 479013000, "total_current_assets": 2652470000, "total_current_liabilities": 489066000, "net_ppe": null, "total_assets": 3972892000, "total_debt": 1183386000, "total_equity": 1563501000, "net_working_capital": 2276084000, "book_value_per_share": 16.91566195, "retained_earnings": 1183831000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1186140000, "tangible_book_per_share": 12.83295838, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 13, "rank_pb": 16, "rank_ptbv": 21, "rank_ps": 9, "rank_pcf": 50, "rank_ev_ebitda": 25, "rank_ev_ebit": 37, "rank_earnings_yield": 12, "rank_fcf_yield": 90, "rank_dividend_yield": 46, "rank_shareholder_yield": 46, "rank_total_yield": 46, "rank_roe": 39, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 87, "rank_fcf_margin": 88, "rank_piotroski": 97, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 90, "rank_eps_growth_5y": 25, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 89, "rank_relative_strength": 86, "value_composite": 11, "quality_composite": 95, "momentum_composite": 92, "growth_composite": 92, "yield_composite": 31, "svqf_composite": 6, "vc1_composite": 7, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 82, "overall_composite": 51, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 14.6, "os": 0.49, "value": 0.89, "quality": 0.05, "momentum": 0.08, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 7.6871, "earnings_yield": 0.1301, "shareholder_yield": 0.01, "roe": 0.1123, "momentum_12_1": -0.3497, "complete_fields": { "id": 3972, "ticker_id": 1005, "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": "2026-06-07T06:52:48.666827+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.6, "market_cap": 1349466232.4, "market_cap_usd": 1349466232.4, "enterprise_value": 2053839232.4, "shares_outstanding": 92429194, "fx_rate_to_usd": null, "pe_ratio": 7.68707623, "pb_ratio": 0.86310545, "ptbv_ratio": 1.13769558, "ps_ratio": 0.31971691, "pcf_ratio": null, "pfcf_ratio": -17.40864884, "ev_ebitda": 7.82376202, "ev_ebit": 8.84059949, "ev_sales": 0.48659767, "ev_fcf": -26.4953395, "earnings_yield": 0.13008847, "fcf_yield": -0.03774249, "dividend_yield": 0.01000396, "buyback_yield": 0, "shareholder_yield": 0.01000396, "debt_paydown_yield": null, "total_yield": 0.01000396, "gross_margin": 0.16366101, "operating_margin": 0.05504125, "net_margin": 0.04159148, "ebitda_margin": 0.06219485, "fcf_margin": -0.01836541, "roe": 0.11228007, "roa": 0.04418695, "roic": 0.07777828, "roc_greenblatt": null, "asset_turnover": 1.06240391, "cash_conversion": -0.44156651, "accruals_ratio": 0.07071952, "sbc_to_revenue": 0.00490474, "debt_to_equity": 1.52097824, "net_debt_to_ebitda": 2.68319284, "debt_to_assets": 0.29786513, "interest_coverage": 1.18342324, "current_ratio": 5.42354202, "quick_ratio": 1.04655813, "net_debt": 704373000, "revenue_growth_1y": -0.08506453, "revenue_growth_3y_cagr": 0.08953201, "revenue_growth_5y_cagr": 0.30691155, "eps_growth_1y": -0.47714073, "eps_growth_3y_cagr": -0.06097317, "eps_growth_5y_cagr": 0.22389217, "fcf_growth_1y": null, "book_value_growth_1y": 0.11735311, "piotroski_f_score": 2, "altman_z_score": 2.66647287, "earnings_stability_5y": 0.516194, "revenue_stability_5y": 0.519705, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.01955307, "price_return_3m": -0.1097561, "price_return_6m": -0.22340426, "price_return_9m": -0.52811894, "price_return_12m": -0.33696639, "price_return_12m_ex1m": -0.34968211, "distance_from_52w_high": -0.52811894, "distance_from_52w_low": 0.11450382, "relative_strength": -0.43692997, "local_beta": 0.0024, "volatility_252d": 0.508977, "volatility_60d": 1.048316, "max_drawdown_12m": -0.57659987, "revenue_ttm": 4220816000, "gross_profit_ttm": 690783000, "ebit_ttm": 232319000, "ebitda_ttm": 262512999, "net_income_ttm": 175550000, "eps_diluted_ttm": 1.89929169, "operating_cash_flow_ttm": -105411000, "capital_expenditure_ttm": 27894000, "fcf_ttm": -77517000, "dividends_paid_ttm": 13500000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 196311000, "cash_and_equivalents": 479013000, "total_current_assets": 2652470000, "total_current_liabilities": 489066000, "net_ppe": null, "total_assets": 3972892000, "total_debt": 1183386000, "total_equity": 1563501000, "net_working_capital": 2276084000, "book_value_per_share": 16.91566195, "retained_earnings": 1183831000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1186140000, "tangible_book_per_share": 12.83295838, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 13, "rank_pb": 16, "rank_ptbv": 21, "rank_ps": 9, "rank_pcf": 50, "rank_ev_ebitda": 25, "rank_ev_ebit": 37, "rank_earnings_yield": 12, "rank_fcf_yield": 90, "rank_dividend_yield": 46, "rank_shareholder_yield": 46, "rank_total_yield": 46, "rank_roe": 39, "rank_roc": 50, "rank_roic": 47, "rank_gross_margin": 87, "rank_fcf_margin": 88, "rank_piotroski": 97, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 90, "rank_eps_growth_5y": 25, "rank_revenue_growth_1y": 89, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 89, "rank_relative_strength": 86, "value_composite": 11, "quality_composite": 95, "momentum_composite": 92, "growth_composite": 92, "yield_composite": 31, "svqf_composite": 6, "vc1_composite": 7, "vc2_composite": 7, "vc3_composite": 7, "trending_value_composite": 82, "overall_composite": 51, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 11, "small_cap_core_rank": 9, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "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": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "income_statement": { "revenue": 4322848000, "cost_of_revenue": 3568081000, "gross_profit": 754767000, "ebit": 284102000, "ebitda": 313261000, "pretax_income": 284102000, "tax_provision": 66697999, "net_income": 217197000, "net_income_to_common": 217197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 234766000, "total_current_assets": 2299548000, "total_assets": 3727484000, "short_term_debt": 591060000, "long_term_debt": 591060000, "total_debt": 1182120000, "total_liabilities": 2123373000, "total_equity": 1572462000, "shares_outstanding": 101296630, "goodwill_and_intangibles": 377361000 }, "cash_flow": { "operating_cash_flow": -100574000, "capital_expenditure": 25792000, "free_cash_flow": -74782000, "dividends_paid": 13500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249399, "ticker_id": 1005, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "284102000", "ebitda": "313261000", "netIncome": "217197000", "grossProfit": "754767000", "depreciation": "None", "totalRevenue": "4322848000", "costOfRevenue": "3568081000", "interestIncome": "None", "incomeBeforeTax": "284102000", "interestExpense": "196311000", "operatingIncome": "269554000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "66697999", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "485213000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3568081000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29159000", "sellingGeneralAndAdministrative": "485213000", "netIncomeFromContinuingOperations": "217404000" }, "balance": { "goodwill": "377361000", "inventory": "2025662000", "commonStock": "944000", "currentDebt": "None", "investments": "None", "totalAssets": "3727484000", "longTermDebt": "591060000", "shortTermDebt": "591060000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1173950000", "totalLiabilities": "2123373000", "otherCurrentAssets": "None", "totalCurrentAssets": "2299548000", "currentLongTermDebt": "1015133000", "longTermInvestments": "26610000", "shortTermInvestments": "None", "currentNetReceivables": "39120000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "377361000", "currentAccountsPayable": "126130000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "591060000", "totalShareholderEquity": "1572462000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "786783000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1336590000", "cashAndShortTermInvestments": "234766000", "commonStockSharesOutstanding": "101296630", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "234766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58799000", "profitLoss": "None", "dividendPayout": "13500000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-210198000", "operatingCashflow": "-100574000", "capitalExpenditures": "25792000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "270984000", "cashflowFromInvestment": "-225845000", "stockBasedCompensation": "24924000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41699000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29159000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4322848000, "cost_of_revenue": 3568081000, "gross_profit": 754767000, "research_and_development": null, "selling_general_admin": 485213000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 284102000, "depreciation_amortisation": 29159000, "ebitda": 313261000, "interest_expense": 196311000, "interest_income": null, "other_non_operating": null, "pretax_income": 284102000, "tax_provision": 66697999, "effective_tax_rate": null, "net_income": 217197000, "net_income_continuing_ops": 217404000, "net_income_to_common": 217197000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 234766000, "short_term_investments": null, "net_receivables": 39120000, "inventory": 2025662000, "other_current_assets": null, "total_current_assets": 2299548000, "net_ppe": null, "goodwill": 377361000, "intangible_assets": null, "goodwill_and_intangibles": 377361000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 377361000, "total_assets": 3727484000, "short_term_debt": 591060000, "accounts_payable": 126130000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 786783000, "long_term_debt": 591060000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1336590000, "total_liabilities": 2123373000, "total_debt": 1182120000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1173950000, "total_equity": 1572462000, "shares_outstanding": 101296630, "operating_cash_flow": -100574000, "stock_based_compensation": 24924000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25792000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -225845000, "dividends_paid": 13500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 270984000, "free_cash_flow": -74782000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "284102000", "ebitda": "313261000", "netIncome": "217197000", "grossProfit": "754767000", "depreciation": "None", "totalRevenue": "4322848000", "costOfRevenue": "3568081000", "interestIncome": "None", "incomeBeforeTax": "284102000", "interestExpense": "196311000", "operatingIncome": "269554000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "66697999", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "485213000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3568081000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29159000", "sellingGeneralAndAdministrative": "485213000", "netIncomeFromContinuingOperations": "217404000" }, "balance": { "goodwill": "377361000", "inventory": "2025662000", "commonStock": "944000", "currentDebt": "None", "investments": "None", "totalAssets": "3727484000", "longTermDebt": "591060000", "shortTermDebt": "591060000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1173950000", "totalLiabilities": "2123373000", "otherCurrentAssets": "None", "totalCurrentAssets": "2299548000", "currentLongTermDebt": "1015133000", "longTermInvestments": "26610000", "shortTermInvestments": "None", "currentNetReceivables": "39120000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "377361000", "currentAccountsPayable": "126130000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "591060000", "totalShareholderEquity": "1572462000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "786783000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1336590000", "cashAndShortTermInvestments": "234766000", "commonStockSharesOutstanding": "101296630", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "234766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58799000", "profitLoss": "None", "dividendPayout": "13500000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-210198000", "operatingCashflow": "-100574000", "capitalExpenditures": "25792000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "270984000", "cashflowFromInvestment": "-225845000", "stockBasedCompensation": "24924000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-41699000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29159000", "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": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "income_statement": { "revenue": 4451606000, "cost_of_revenue": 3623023000, "gross_profit": 828583000, "ebit": 432832000, "ebitda": 450047000, "pretax_income": 437854000, "tax_provision": 97272000, "net_income": 335341000, "net_income_to_common": 335341000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274384000, "total_current_assets": 2392701000, "total_assets": 3328651000, "short_term_debt": 991003000, "long_term_debt": 295049000, "total_debt": 1286052000, "total_liabilities": 1908291000, "total_equity": 1393422000, "shares_outstanding": 100297000, "goodwill_and_intangibles": 300313000 }, "cash_flow": { "operating_cash_flow": -256648000, "capital_expenditure": 25345000, "free_cash_flow": -231303000, "dividends_paid": 13500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249404, "ticker_id": 1005, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "432832000", "ebitda": "450047000", "netIncome": "335341000", "grossProfit": "828583000", "depreciation": "None", "totalRevenue": "4451606000", "costOfRevenue": "3623023000", "interestIncome": "None", "incomeBeforeTax": "437854000", "interestExpense": "176757000", "operatingIncome": "432832000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "97272000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "395751000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3623023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17215000", "sellingGeneralAndAdministrative": "395751000", "netIncomeFromContinuingOperations": "340582000" }, "balance": { "goodwill": "300313000", "inventory": "1715357000", "commonStock": "937000", "currentDebt": "None", "investments": "None", "totalAssets": "3328651000", "longTermDebt": "295049000", "shortTermDebt": "991003000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "970253000", "totalLiabilities": "1908291000", "otherCurrentAssets": "368834000", "totalCurrentAssets": "2392701000", "currentLongTermDebt": "991003000", "longTermInvestments": "11454000", "shortTermInvestments": "None", "currentNetReceivables": "34126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "935950000", "currentAccountsPayable": "147143000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "43489000", "shortLongTermDebtTotal": "1304200000", "totalShareholderEquity": "1393422000", "capitalLeaseObligations": "18148000", "otherCurrentLiabilities": "263317000", "totalCurrentLiabilities": "1527064000", "otherNonCurrentLiabilities": "68030000", "totalNonCurrentLiabilities": "381227000", "cashAndShortTermInvestments": "274384000", "commonStockSharesOutstanding": "100297000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "274384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "340582000", "profitLoss": "None", "dividendPayout": "13500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-148019000", "operatingCashflow": "-256648000", "capitalExpenditures": "25345000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "269689000", "cashflowFromInvestment": "-221672000", "stockBasedCompensation": "18788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20291000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17215000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4451606000, "cost_of_revenue": 3623023000, "gross_profit": 828583000, "research_and_development": null, "selling_general_admin": 395751000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 432832000, "depreciation_amortisation": 17215000, "ebitda": 450047000, "interest_expense": 176757000, "interest_income": null, "other_non_operating": null, "pretax_income": 437854000, "tax_provision": 97272000, "effective_tax_rate": null, "net_income": 335341000, "net_income_continuing_ops": 340582000, "net_income_to_common": 335341000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 274384000, "short_term_investments": null, "net_receivables": 34126000, "inventory": 1715357000, "other_current_assets": null, "total_current_assets": 2392701000, "net_ppe": null, "goodwill": 300313000, "intangible_assets": null, "goodwill_and_intangibles": 300313000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 935950000, "total_assets": 3328651000, "short_term_debt": 991003000, "accounts_payable": 147143000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1527064000, "long_term_debt": 295049000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 381227000, "total_liabilities": 1908291000, "total_debt": 1286052000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 970253000, "total_equity": 1393422000, "shares_outstanding": 100297000, "operating_cash_flow": -256648000, "stock_based_compensation": 18788000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25345000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -221672000, "dividends_paid": 13500000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 269689000, "free_cash_flow": -231303000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "432832000", "ebitda": "450047000", "netIncome": "335341000", "grossProfit": "828583000", "depreciation": "None", "totalRevenue": "4451606000", "costOfRevenue": "3623023000", "interestIncome": "None", "incomeBeforeTax": "437854000", "interestExpense": "176757000", "operatingIncome": "432832000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "97272000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "395751000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3623023000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17215000", "sellingGeneralAndAdministrative": "395751000", "netIncomeFromContinuingOperations": "340582000" }, "balance": { "goodwill": "300313000", "inventory": "1715357000", "commonStock": "937000", "currentDebt": "None", "investments": "None", "totalAssets": "3328651000", "longTermDebt": "295049000", "shortTermDebt": "991003000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "970253000", "totalLiabilities": "1908291000", "otherCurrentAssets": "368834000", "totalCurrentAssets": "2392701000", "currentLongTermDebt": "991003000", "longTermInvestments": "11454000", "shortTermInvestments": "None", "currentNetReceivables": "34126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "935950000", "currentAccountsPayable": "147143000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "43489000", "shortLongTermDebtTotal": "1304200000", "totalShareholderEquity": "1393422000", "capitalLeaseObligations": "18148000", "otherCurrentLiabilities": "263317000", "totalCurrentLiabilities": "1527064000", "otherNonCurrentLiabilities": "68030000", "totalNonCurrentLiabilities": "381227000", "cashAndShortTermInvestments": "274384000", "commonStockSharesOutstanding": "100297000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "274384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "340582000", "profitLoss": "None", "dividendPayout": "13500000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-148019000", "operatingCashflow": "-256648000", "capitalExpenditures": "25345000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "269689000", "cashflowFromInvestment": "-221672000", "stockBasedCompensation": "18788000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13500000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20291000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17215000", "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": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "income_statement": { "revenue": 3748586000, "cost_of_revenue": 3011813000, "gross_profit": 736773000, "ebit": 404426000, "ebitda": 422322000, "pretax_income": 404425000, "tax_provision": 96483000, "net_income": 295900000, "net_income_to_common": 295900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494145000, "total_current_assets": 2019579000, "total_assets": 2562439000, "short_term_debt": 530384000, "long_term_debt": 293918000, "total_debt": 824302000, "total_liabilities": 1476289000, "total_equity": 1073084000, "shares_outstanding": 106027548, "goodwill_and_intangibles": 172207000 }, "cash_flow": { "operating_cash_flow": 374234000, "capital_expenditure": 4781000, "free_cash_flow": 379015000, "dividends_paid": 13238000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249409, "ticker_id": 1005, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "404426000", "ebitda": "422322000", "netIncome": "295900000", "grossProfit": "736773000", "depreciation": "None", "totalRevenue": "3748586000", "costOfRevenue": "3011813000", "interestIncome": "None", "incomeBeforeTax": "404425000", "interestExpense": "1000", "operatingIncome": "427978000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "96483000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "308795000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3011813000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17896000", "sellingGeneralAndAdministrative": "288909000", "netIncomeFromContinuingOperations": "292967000" }, "balance": { "goodwill": "172207000", "inventory": "1440249000", "commonStock": "931000", "currentDebt": "None", "investments": "None", "totalAssets": "2562439000", "longTermDebt": "293918000", "shortTermDebt": "530384000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "648412000", "totalLiabilities": "1476289000", "otherCurrentAssets": "54311000", "totalCurrentAssets": "2019579000", "currentLongTermDebt": "530384000", "longTermInvestments": "15364000", "shortTermInvestments": "54311000", "currentNetReceivables": "30874000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "542860000", "currentAccountsPayable": "134115000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27323000", "shortLongTermDebtTotal": "845416000", "totalShareholderEquity": "1073084000", "capitalLeaseObligations": "21114000", "otherCurrentLiabilities": "207389000", "totalCurrentLiabilities": "1044462000", "otherNonCurrentLiabilities": "116795000", "totalNonCurrentLiabilities": "431827000", "cashAndShortTermInvestments": "494145000", "commonStockSharesOutstanding": "106027548", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "494145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "307942000", "profitLoss": "None", "dividendPayout": "13238000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-61623000", "operatingCashflow": "374234000", "capitalExpenditures": "4781000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-216424000", "cashflowFromInvestment": "-4484000", "stockBasedCompensation": "14098000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13238000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-322000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17896000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3748586000, "cost_of_revenue": 3011813000, "gross_profit": 736773000, "research_and_development": null, "selling_general_admin": 288909000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 404426000, "depreciation_amortisation": 17896000, "ebitda": 422322000, "interest_expense": 1000, "interest_income": null, "other_non_operating": null, "pretax_income": 404425000, "tax_provision": 96483000, "effective_tax_rate": null, "net_income": 295900000, "net_income_continuing_ops": 292967000, "net_income_to_common": 295900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 494145000, "short_term_investments": 54311000, "net_receivables": 30874000, "inventory": 1440249000, "other_current_assets": null, "total_current_assets": 2019579000, "net_ppe": null, "goodwill": 172207000, "intangible_assets": null, "goodwill_and_intangibles": 172207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 542860000, "total_assets": 2562439000, "short_term_debt": 530384000, "accounts_payable": 134115000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1044462000, "long_term_debt": 293918000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 431827000, "total_liabilities": 1476289000, "total_debt": 824302000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 648412000, "total_equity": 1073084000, "shares_outstanding": 106027548, "operating_cash_flow": 374234000, "stock_based_compensation": 14098000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4781000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4484000, "dividends_paid": 13238000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -216424000, "free_cash_flow": 379015000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "404426000", "ebitda": "422322000", "netIncome": "295900000", "grossProfit": "736773000", "depreciation": "None", "totalRevenue": "3748586000", "costOfRevenue": "3011813000", "interestIncome": "None", "incomeBeforeTax": "404425000", "interestExpense": "1000", "operatingIncome": "427978000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "96483000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "308795000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3011813000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17896000", "sellingGeneralAndAdministrative": "288909000", "netIncomeFromContinuingOperations": "292967000" }, "balance": { "goodwill": "172207000", "inventory": "1440249000", "commonStock": "931000", "currentDebt": "None", "investments": "None", "totalAssets": "2562439000", "longTermDebt": "293918000", "shortTermDebt": "530384000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "648412000", "totalLiabilities": "1476289000", "otherCurrentAssets": "54311000", "totalCurrentAssets": "2019579000", "currentLongTermDebt": "530384000", "longTermInvestments": "15364000", "shortTermInvestments": "54311000", "currentNetReceivables": "30874000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "542860000", "currentAccountsPayable": "134115000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "27323000", "shortLongTermDebtTotal": "845416000", "totalShareholderEquity": "1073084000", "capitalLeaseObligations": "21114000", "otherCurrentLiabilities": "207389000", "totalCurrentLiabilities": "1044462000", "otherNonCurrentLiabilities": "116795000", "totalNonCurrentLiabilities": "431827000", "cashAndShortTermInvestments": "494145000", "commonStockSharesOutstanding": "106027548", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "494145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "307942000", "profitLoss": "None", "dividendPayout": "13238000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-61623000", "operatingCashflow": "374234000", "capitalExpenditures": "4781000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-216424000", "cashflowFromInvestment": "-4484000", "stockBasedCompensation": "14098000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13238000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-322000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17896000", "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": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "income_statement": { "revenue": 3342335000, "cost_of_revenue": 2722139000, "gross_profit": 620196000, "ebit": 356188000, "ebitda": 373279000, "pretax_income": 356156000, "tax_provision": 81859000, "net_income": 262313000, "net_income_to_common": 262313000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 364531000, "total_current_assets": 1816805000, "total_assets": 2371137000, "short_term_debt": 966248000, "long_term_debt": 966248000, "total_debt": 1932496000, "total_liabilities": 1726489000, "total_equity": 644648000, "shares_outstanding": 106691248, "goodwill_and_intangibles": 177206000 }, "cash_flow": { "operating_cash_flow": -27623000, "capital_expenditure": 5545000, "free_cash_flow": -22078000, "dividends_paid": 13688000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249414, "ticker_id": 1005, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "356188000", "ebitda": "373279000", "netIncome": "262313000", "grossProfit": "620196000", "depreciation": "None", "totalRevenue": "3342335000", "costOfRevenue": "2722139000", "interestIncome": "None", "incomeBeforeTax": "356156000", "interestExpense": "32000", "operatingIncome": "349156000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "81859000", "reportedCurrency": "USD", "netInterestIncome": "-32000", "nonInterestIncome": "None", "operatingExpenses": "271040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "16122000", "costofGoodsAndServicesSold": "2722139000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17091000", "sellingGeneralAndAdministrative": "271040000", "netIncomeFromContinuingOperations": "262313000" }, "balance": { "goodwill": "172207000", "inventory": "1378185000", "commonStock": "927000", "currentDebt": "None", "investments": "None", "totalAssets": "2371137000", "longTermDebt": "966248000", "shortTermDebt": "966248000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4999000", "reportedCurrency": "USD", "retainedEarnings": "365994000", "totalLiabilities": "1726489000", "otherCurrentAssets": "30599000", "totalCurrentAssets": "1816805000", "currentLongTermDebt": "966248000", "longTermInvestments": "14008000", "shortTermInvestments": "14008000", "currentNetReceivables": "43490000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "554332000", "currentAccountsPayable": "134702000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7337000", "shortLongTermDebtTotal": "990909000", "totalShareholderEquity": "644648000", "capitalLeaseObligations": "24661000", "otherCurrentLiabilities": "184051000", "totalCurrentLiabilities": "1430655000", "otherNonCurrentLiabilities": "285443000", "totalNonCurrentLiabilities": "295834000", "cashAndShortTermInvestments": "364531000", "commonStockSharesOutstanding": "106691248", "intangibleAssetsExcludingGoodwill": "4999000", "cashAndCashEquivalentsAtCarryingValue": "364531000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "274297000", "profitLoss": "None", "dividendPayout": "13688000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-311523000", "operatingCashflow": "-27623000", "capitalExpenditures": "5545000", "changeInReceivables": "-11850000", "changeInExchangeRate": "None", "cashflowFromFinancing": "146955000", "cashflowFromInvestment": "-5524000", "stockBasedCompensation": "6796000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13688000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "113808000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23095000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17091000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3342335000, "cost_of_revenue": 2722139000, "gross_profit": 620196000, "research_and_development": null, "selling_general_admin": 271040000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 356188000, "depreciation_amortisation": 17091000, "ebitda": 373279000, "interest_expense": 32000, "interest_income": null, "other_non_operating": null, "pretax_income": 356156000, "tax_provision": 81859000, "effective_tax_rate": null, "net_income": 262313000, "net_income_continuing_ops": 262313000, "net_income_to_common": 262313000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 364531000, "short_term_investments": 14008000, "net_receivables": 43490000, "inventory": 1378185000, "other_current_assets": null, "total_current_assets": 1816805000, "net_ppe": null, "goodwill": 172207000, "intangible_assets": 4999000, "goodwill_and_intangibles": 177206000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 554332000, "total_assets": 2371137000, "short_term_debt": 966248000, "accounts_payable": 134702000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1430655000, "long_term_debt": 966248000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 295834000, "total_liabilities": 1726489000, "total_debt": 1932496000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 365994000, "total_equity": 644648000, "shares_outstanding": 106691248, "operating_cash_flow": -27623000, "stock_based_compensation": 6796000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5545000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5524000, "dividends_paid": 13688000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 146955000, "free_cash_flow": -22078000, "net_change_in_cash": 113808000 }, "raw_data": { "income": { "ebit": "356188000", "ebitda": "373279000", "netIncome": "262313000", "grossProfit": "620196000", "depreciation": "None", "totalRevenue": "3342335000", "costOfRevenue": "2722139000", "interestIncome": "None", "incomeBeforeTax": "356156000", "interestExpense": "32000", "operatingIncome": "349156000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "81859000", "reportedCurrency": "USD", "netInterestIncome": "-32000", "nonInterestIncome": "None", "operatingExpenses": "271040000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "16122000", "costofGoodsAndServicesSold": "2722139000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "17091000", "sellingGeneralAndAdministrative": "271040000", "netIncomeFromContinuingOperations": "262313000" }, "balance": { "goodwill": "172207000", "inventory": "1378185000", "commonStock": "927000", "currentDebt": "None", "investments": "None", "totalAssets": "2371137000", "longTermDebt": "966248000", "shortTermDebt": "966248000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "4999000", "reportedCurrency": "USD", "retainedEarnings": "365994000", "totalLiabilities": "1726489000", "otherCurrentAssets": "30599000", "totalCurrentAssets": "1816805000", "currentLongTermDebt": "966248000", "longTermInvestments": "14008000", "shortTermInvestments": "14008000", "currentNetReceivables": "43490000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "554332000", "currentAccountsPayable": "134702000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7337000", "shortLongTermDebtTotal": "990909000", "totalShareholderEquity": "644648000", "capitalLeaseObligations": "24661000", "otherCurrentLiabilities": "184051000", "totalCurrentLiabilities": "1430655000", "otherNonCurrentLiabilities": "285443000", "totalNonCurrentLiabilities": "295834000", "cashAndShortTermInvestments": "364531000", "commonStockSharesOutstanding": "106691248", "intangibleAssetsExcludingGoodwill": "4999000", "cashAndCashEquivalentsAtCarryingValue": "364531000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "274297000", "profitLoss": "None", "dividendPayout": "13688000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-311523000", "operatingCashflow": "-27623000", "capitalExpenditures": "5545000", "changeInReceivables": "-11850000", "changeInExchangeRate": "None", "cashflowFromFinancing": "146955000", "cashflowFromInvestment": "-5524000", "stockBasedCompensation": "6796000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13688000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "113808000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23095000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "17091000", "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": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "income_statement": { "revenue": 1923910000, "cost_of_revenue": 1610332000, "gross_profit": 313578000, "ebit": 162720635, "ebitda": 172571645, "pretax_income": 162048000, "tax_provision": 27455000, "net_income": 122377000, "net_income_to_common": 122377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227227000, "total_current_assets": 1381466000, "total_assets": 1894248000, "short_term_debt": 763292000, "long_term_debt": 3291389, "total_debt": 766583389, "total_liabilities": 1337865000, "total_equity": 532302000, "shares_outstanding": 92521482, "goodwill_and_intangibles": 181067000 }, "cash_flow": { "operating_cash_flow": 65108989, "capital_expenditure": 2774372, "free_cash_flow": 67883361, "dividends_paid": 23289322, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249419, "ticker_id": 1005, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "162720635", "ebitda": "172571645", "netIncome": "122377000", "grossProfit": "313578000", "depreciation": "None", "totalRevenue": "1923910000", "costOfRevenue": "1610332000", "interestIncome": "None", "incomeBeforeTax": "162048000", "interestExpense": "672000", "operatingIncome": "159173000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "27455000", "reportedCurrency": "USD", "netInterestIncome": "-672172", "nonInterestIncome": "None", "operatingExpenses": "154405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8716383", "costofGoodsAndServicesSold": "1610332000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9851010", "sellingGeneralAndAdministrative": "154404500", "netIncomeFromContinuingOperations": "134593818" }, "balance": { "goodwill": "171927000", "inventory": "1066662000", "commonStock": "925000", "currentDebt": "None", "investments": "None", "totalAssets": "1894248000", "longTermDebt": "3291389", "shortTermDebt": "763292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "9140000", "reportedCurrency": "USD", "retainedEarnings": "118194000", "totalLiabilities": "1337865000", "otherCurrentAssets": "54095000", "totalCurrentAssets": "1381466000", "currentLongTermDebt": "760000000", "longTermInvestments": "15967376", "shortTermInvestments": "15967376", "currentNetReceivables": "33482000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "512782000", "currentAccountsPayable": "113498000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26288000", "shortLongTermDebtTotal": "786409389", "totalShareholderEquity": "532302000", "capitalLeaseObligations": "19965814", "otherCurrentLiabilities": "139508000", "totalCurrentLiabilities": "1193983000", "otherNonCurrentLiabilities": "124056279", "totalNonCurrentLiabilities": "143882000", "cashAndShortTermInvestments": "227227000", "commonStockSharesOutstanding": "92521482", "intangibleAssetsExcludingGoodwill": "9140000", "cashAndCashEquivalentsAtCarryingValue": "227227000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134593818", "profitLoss": "None", "dividendPayout": "23289322", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-80195985", "operatingCashflow": "65108989", "capitalExpenditures": "2774372", "changeInReceivables": "-27839853", "changeInExchangeRate": "None", "cashflowFromFinancing": "645882386", "cashflowFromInvestment": "-523042849", "stockBasedCompensation": "5233676", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23289322", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "187948526", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25530506", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9851010", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1923910000, "cost_of_revenue": 1610332000, "gross_profit": 313578000, "research_and_development": null, "selling_general_admin": 154404500, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 162720635, "depreciation_amortisation": 9851010, "ebitda": 172571645, "interest_expense": 672000, "interest_income": null, "other_non_operating": null, "pretax_income": 162048000, "tax_provision": 27455000, "effective_tax_rate": null, "net_income": 122377000, "net_income_continuing_ops": 134593818, "net_income_to_common": 122377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 227227000, "short_term_investments": 15967376, "net_receivables": 33482000, "inventory": 1066662000, "other_current_assets": null, "total_current_assets": 1381466000, "net_ppe": null, "goodwill": 171927000, "intangible_assets": 9140000, "goodwill_and_intangibles": 181067000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 512782000, "total_assets": 1894248000, "short_term_debt": 763292000, "accounts_payable": 113498000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1193983000, "long_term_debt": 3291389, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 143882000, "total_liabilities": 1337865000, "total_debt": 766583389, "preferred_stock": null, "minority_interest": null, "retained_earnings": 118194000, "total_equity": 532302000, "shares_outstanding": 92521482, "operating_cash_flow": 65108989, "stock_based_compensation": 5233676, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2774372, "acquisitions": null, "other_investing": null, "investing_cash_flow": -523042849, "dividends_paid": 23289322, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 645882386, "free_cash_flow": 67883361, "net_change_in_cash": 187948526 }, "raw_data": { "income": { "ebit": "162720635", "ebitda": "172571645", "netIncome": "122377000", "grossProfit": "313578000", "depreciation": "None", "totalRevenue": "1923910000", "costOfRevenue": "1610332000", "interestIncome": "None", "incomeBeforeTax": "162048000", "interestExpense": "672000", "operatingIncome": "159173000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "27455000", "reportedCurrency": "USD", "netInterestIncome": "-672172", "nonInterestIncome": "None", "operatingExpenses": "154405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8716383", "costofGoodsAndServicesSold": "1610332000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9851010", "sellingGeneralAndAdministrative": "154404500", "netIncomeFromContinuingOperations": "134593818" }, "balance": { "goodwill": "171927000", "inventory": "1066662000", "commonStock": "925000", "currentDebt": "None", "investments": "None", "totalAssets": "1894248000", "longTermDebt": "3291389", "shortTermDebt": "763292000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "9140000", "reportedCurrency": "USD", "retainedEarnings": "118194000", "totalLiabilities": "1337865000", "otherCurrentAssets": "54095000", "totalCurrentAssets": "1381466000", "currentLongTermDebt": "760000000", "longTermInvestments": "15967376", "shortTermInvestments": "15967376", "currentNetReceivables": "33482000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "512782000", "currentAccountsPayable": "113498000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "26288000", "shortLongTermDebtTotal": "786409389", "totalShareholderEquity": "532302000", "capitalLeaseObligations": "19965814", "otherCurrentLiabilities": "139508000", "totalCurrentLiabilities": "1193983000", "otherNonCurrentLiabilities": "124056279", "totalNonCurrentLiabilities": "143882000", "cashAndShortTermInvestments": "227227000", "commonStockSharesOutstanding": "92521482", "intangibleAssetsExcludingGoodwill": "9140000", "cashAndCashEquivalentsAtCarryingValue": "227227000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134593818", "profitLoss": "None", "dividendPayout": "23289322", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-80195985", "operatingCashflow": "65108989", "capitalExpenditures": "2774372", "changeInReceivables": "-27839853", "changeInExchangeRate": "None", "cashflowFromFinancing": "645882386", "cashflowFromInvestment": "-523042849", "stockBasedCompensation": "5233676", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23289322", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "187948526", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25530506", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9851010", "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": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "income_statement": { "revenue": 1133806607, "cost_of_revenue": 962927606, "gross_profit": 170879000, "ebit": 85384296, "ebitda": 98149097, "pretax_income": 84513000, "tax_provision": 3616518, "net_income": 79093000, "net_income_to_common": 79093000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35495595, "total_current_assets": 569582261, "total_assets": 733680241, "short_term_debt": 289878716, "long_term_debt": 29653282, "total_debt": 319531998, "total_liabilities": 597888478, "total_equity": 135791763, "shares_outstanding": 92521482, "goodwill_and_intangibles": 31226235 }, "cash_flow": { "operating_cash_flow": 95339347, "capital_expenditure": 2924040, "free_cash_flow": 98263387, "dividends_paid": 17256938, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249424, "ticker_id": 1005, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85384296", "ebitda": "98149097", "netIncome": "79093000", "grossProfit": "170879000", "depreciation": "None", "totalRevenue": "1133806607", "costOfRevenue": "962927606", "interestIncome": "None", "incomeBeforeTax": "84513000", "interestExpense": "870868", "operatingIncome": "80087742", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "3616518", "reportedCurrency": "USD", "netInterestIncome": "-870868", "nonInterestIncome": "None", "operatingExpenses": "90791259", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "962927606", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12764801", "sellingGeneralAndAdministrative": "90791259", "netIncomeFromContinuingOperations": "84513427" }, "balance": { "goodwill": "28566232", "inventory": "484371113", "commonStock": "103852646", "currentDebt": "None", "investments": "None", "totalAssets": "733680241", "longTermDebt": "29653282", "shortTermDebt": "289878716", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2660003", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "597888478", "otherCurrentAssets": "32949834", "totalCurrentAssets": "569582261", "currentLongTermDebt": "289878716", "longTermInvestments": "4545349", "shortTermInvestments": "None", "currentNetReceivables": "16765719", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "164097980", "currentAccountsPayable": "37418693", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18864110", "shortLongTermDebtTotal": "609755776", "totalShareholderEquity": "135791763", "capitalLeaseObligations": "14755622", "otherCurrentLiabilities": "8008920", "totalCurrentLiabilities": "394698464", "otherNonCurrentLiabilities": "23157524", "totalNonCurrentLiabilities": "203190014", "cashAndShortTermInvestments": "35495595", "commonStockSharesOutstanding": "92521482", "intangibleAssetsExcludingGoodwill": "2660003", "cashAndCashEquivalentsAtCarryingValue": "35495595", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84513427", "profitLoss": "None", "dividendPayout": "17256938", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "23512992", "operatingCashflow": "95339347", "capitalExpenditures": "2924040", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65829880", "cashflowFromInvestment": "-13026733", "stockBasedCompensation": "946609", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17256938", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7853035", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1133806607, "cost_of_revenue": 962927606, "gross_profit": 170879000, "research_and_development": null, "selling_general_admin": 90791259, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85384296, "depreciation_amortisation": 12764801, "ebitda": 98149097, "interest_expense": 870868, "interest_income": null, "other_non_operating": null, "pretax_income": 84513000, "tax_provision": 3616518, "effective_tax_rate": null, "net_income": 79093000, "net_income_continuing_ops": 84513427, "net_income_to_common": 79093000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35495595, "short_term_investments": null, "net_receivables": 16765719, "inventory": 484371113, "other_current_assets": null, "total_current_assets": 569582261, "net_ppe": null, "goodwill": 28566232, "intangible_assets": 2660003, "goodwill_and_intangibles": 31226235, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 164097980, "total_assets": 733680241, "short_term_debt": 289878716, "accounts_payable": 37418693, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 394698464, "long_term_debt": 29653282, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 203190014, "total_liabilities": 597888478, "total_debt": 319531998, "preferred_stock": null, "minority_interest": null, "retained_earnings": 0, "total_equity": 135791763, "shares_outstanding": 92521482, "operating_cash_flow": 95339347, "stock_based_compensation": 946609, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2924040, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13026733, "dividends_paid": 17256938, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -65829880, "free_cash_flow": 98263387, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "85384296", "ebitda": "98149097", "netIncome": "79093000", "grossProfit": "170879000", "depreciation": "None", "totalRevenue": "1133806607", "costOfRevenue": "962927606", "interestIncome": "None", "incomeBeforeTax": "84513000", "interestExpense": "870868", "operatingIncome": "80087742", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "3616518", "reportedCurrency": "USD", "netInterestIncome": "-870868", "nonInterestIncome": "None", "operatingExpenses": "90791259", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "962927606", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12764801", "sellingGeneralAndAdministrative": "90791259", "netIncomeFromContinuingOperations": "84513427" }, "balance": { "goodwill": "28566232", "inventory": "484371113", "commonStock": "103852646", "currentDebt": "None", "investments": "None", "totalAssets": "733680241", "longTermDebt": "29653282", "shortTermDebt": "289878716", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "2660003", "reportedCurrency": "USD", "retainedEarnings": "0", "totalLiabilities": "597888478", "otherCurrentAssets": "32949834", "totalCurrentAssets": "569582261", "currentLongTermDebt": "289878716", "longTermInvestments": "4545349", "shortTermInvestments": "None", "currentNetReceivables": "16765719", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "164097980", "currentAccountsPayable": "37418693", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "18864110", "shortLongTermDebtTotal": "609755776", "totalShareholderEquity": "135791763", "capitalLeaseObligations": "14755622", "otherCurrentLiabilities": "8008920", "totalCurrentLiabilities": "394698464", "otherNonCurrentLiabilities": "23157524", "totalNonCurrentLiabilities": "203190014", "cashAndShortTermInvestments": "35495595", "commonStockSharesOutstanding": "92521482", "intangibleAssetsExcludingGoodwill": "2660003", "cashAndCashEquivalentsAtCarryingValue": "35495595", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84513427", "profitLoss": "None", "dividendPayout": "17256938", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "23512992", "operatingCashflow": "95339347", "capitalExpenditures": "2924040", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-65829880", "cashflowFromInvestment": "-13026733", "stockBasedCompensation": "946609", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17256938", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7853035", "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": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "income_statement": { "revenue": 976561447, "cost_of_revenue": 844381280, "gross_profit": 132180167, "ebit": 48512020, "ebitda": 61683020, "pretax_income": 47065574, "tax_provision": 10339764, "net_income": 31019292, "net_income_to_common": 31019292, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44007245, "total_current_assets": 432795444, "total_assets": 514919450, "short_term_debt": 217667344, "long_term_debt": 14346124, "total_debt": 232013468, "total_liabilities": 427945615, "total_equity": 86973835, "shares_outstanding": 92521482, "goodwill_and_intangibles": 36656490 }, "cash_flow": { "operating_cash_flow": 23838602, "capital_expenditure": 2892130, "free_cash_flow": 26730732, "dividends_paid": 8298586, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249429, "ticker_id": 1005, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48512020", "ebitda": "61683020", "netIncome": "31019292", "grossProfit": "132180167", "depreciation": "None", "totalRevenue": "976561447", "costOfRevenue": "844381280", "interestIncome": "None", "incomeBeforeTax": "47065574", "interestExpense": "221449", "operatingIncome": "49176978", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "10339764", "reportedCurrency": "USD", "netInterestIncome": "-221449", "nonInterestIncome": "None", "operatingExpenses": "83003189", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "844381280", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13171000", "sellingGeneralAndAdministrative": "58733781", "netIncomeFromContinuingOperations": "44897784" }, "balance": { "goodwill": "12208783", "inventory": "364067030", "commonStock": "56502464", "currentDebt": "None", "investments": "None", "totalAssets": "514919450", "longTermDebt": "14346124", "shortTermDebt": "217667344", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "24447707", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "427945615", "otherCurrentAssets": "24721169", "totalCurrentAssets": "432795444", "currentLongTermDebt": "217667344", "longTermInvestments": "8354212", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "82124006", "currentAccountsPayable": "37752306", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19589779", "shortLongTermDebtTotal": "450179504", "totalShareholderEquity": "86973835", "capitalLeaseObligations": "15580428", "otherCurrentLiabilities": "42409513", "totalCurrentLiabilities": "318032913", "otherNonCurrentLiabilities": "5468738", "totalNonCurrentLiabilities": "109912702", "cashAndShortTermInvestments": "44007245", "commonStockSharesOutstanding": "92521482", "intangibleAssetsExcludingGoodwill": "24447707", "cashAndCashEquivalentsAtCarryingValue": "44007245", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44897784", "profitLoss": "None", "dividendPayout": "8298586", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-30902010", "operatingCashflow": "23838602", "capitalExpenditures": "2892130", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26077223", "cashflowFromInvestment": "-17820019", "stockBasedCompensation": "895000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8298586", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6024261", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 976561447, "cost_of_revenue": 844381280, "gross_profit": 132180167, "research_and_development": null, "selling_general_admin": 58733781, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48512020, "depreciation_amortisation": 13171000, "ebitda": 61683020, "interest_expense": 221449, "interest_income": null, "other_non_operating": null, "pretax_income": 47065574, "tax_provision": 10339764, "effective_tax_rate": null, "net_income": 31019292, "net_income_continuing_ops": 44897784, "net_income_to_common": 31019292, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44007245, "short_term_investments": null, "net_receivables": null, "inventory": 364067030, "other_current_assets": null, "total_current_assets": 432795444, "net_ppe": null, "goodwill": 12208783, "intangible_assets": 24447707, "goodwill_and_intangibles": 36656490, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 82124006, "total_assets": 514919450, "short_term_debt": 217667344, "accounts_payable": 37752306, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 318032913, "long_term_debt": 14346124, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 109912702, "total_liabilities": 427945615, "total_debt": 232013468, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 86973835, "shares_outstanding": 92521482, "operating_cash_flow": 23838602, "stock_based_compensation": 895000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2892130, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17820019, "dividends_paid": 8298586, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 26077223, "free_cash_flow": 26730732, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48512020", "ebitda": "61683020", "netIncome": "31019292", "grossProfit": "132180167", "depreciation": "None", "totalRevenue": "976561447", "costOfRevenue": "844381280", "interestIncome": "None", "incomeBeforeTax": "47065574", "interestExpense": "221449", "operatingIncome": "49176978", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "10339764", "reportedCurrency": "USD", "netInterestIncome": "-221449", "nonInterestIncome": "None", "operatingExpenses": "83003189", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "844381280", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13171000", "sellingGeneralAndAdministrative": "58733781", "netIncomeFromContinuingOperations": "44897784" }, "balance": { "goodwill": "12208783", "inventory": "364067030", "commonStock": "56502464", "currentDebt": "None", "investments": "None", "totalAssets": "514919450", "longTermDebt": "14346124", "shortTermDebt": "217667344", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "24447707", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "427945615", "otherCurrentAssets": "24721169", "totalCurrentAssets": "432795444", "currentLongTermDebt": "217667344", "longTermInvestments": "8354212", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "82124006", "currentAccountsPayable": "37752306", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "19589779", "shortLongTermDebtTotal": "450179504", "totalShareholderEquity": "86973835", "capitalLeaseObligations": "15580428", "otherCurrentLiabilities": "42409513", "totalCurrentLiabilities": "318032913", "otherNonCurrentLiabilities": "5468738", "totalNonCurrentLiabilities": "109912702", "cashAndShortTermInvestments": "44007245", "commonStockSharesOutstanding": "92521482", "intangibleAssetsExcludingGoodwill": "24447707", "cashAndCashEquivalentsAtCarryingValue": "44007245", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "44897784", "profitLoss": "None", "dividendPayout": "8298586", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-30902010", "operatingCashflow": "23838602", "capitalExpenditures": "2892130", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "26077223", "cashflowFromInvestment": "-17820019", "stockBasedCompensation": "895000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8298586", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6024261", "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": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "income_statement": { "revenue": 522258473, "cost_of_revenue": 454402820, "gross_profit": 67855653, "ebit": 23943522, "ebitda": 28046131, "pretax_income": 23261369, "tax_provision": -366878, "net_income": 17322354, "net_income_to_common": 17322354, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 19809055, "total_current_assets": 330355841, "total_assets": 375445611, "short_term_debt": 163213181, "long_term_debt": 12663154, "total_debt": 175876335, "total_liabilities": 313422163, "total_equity": 62023448, "shares_outstanding": 99841, "goodwill_and_intangibles": 13231456 }, "cash_flow": { "operating_cash_flow": -2510042, "capital_expenditure": 10161587, "free_cash_flow": 7651545, "dividends_paid": 11711313, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249430, "ticker_id": 1005, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23943522", "ebitda": "28046131", "netIncome": "17322354", "grossProfit": "67855653", "depreciation": "None", "totalRevenue": "522258473", "costOfRevenue": "454402820", "interestIncome": "None", "incomeBeforeTax": "23261369", "interestExpense": "682152", "operatingIncome": "24310399", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-366878", "reportedCurrency": "USD", "netInterestIncome": "-682152", "nonInterestIncome": "None", "operatingExpenses": "43545254", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454402820", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4102609", "sellingGeneralAndAdministrative": "43545254", "netIncomeFromContinuingOperations": "23261369" }, "balance": { "goodwill": "0", "inventory": "293723233", "commonStock": "33093591", "currentDebt": "None", "investments": "None", "totalAssets": "375445611", "longTermDebt": "12663154", "shortTermDebt": "163213181", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "13231456", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "313422163", "otherCurrentAssets": "16823553", "totalCurrentAssets": "330355841", "currentLongTermDebt": "163213181", "longTermInvestments": "6255080", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45089770", "currentAccountsPayable": "31890528", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20180626", "shortLongTermDebtTotal": "341031531", "totalShareholderEquity": "62023448", "capitalLeaseObligations": "16184664", "otherCurrentLiabilities": "48291342", "totalCurrentLiabilities": "255164068", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "58258095", "cashAndShortTermInvestments": "19809055", "commonStockSharesOutstanding": "99841", "intangibleAssetsExcludingGoodwill": "13231456", "cashAndCashEquivalentsAtCarryingValue": "19809055", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23261369", "profitLoss": "None", "dividendPayout": "11711313", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-66493984", "operatingCashflow": "-2510042", "capitalExpenditures": "10161587", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2420726", "cashflowFromInvestment": "2629530", "stockBasedCompensation": "895610", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11711313", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3947561", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 522258473, "cost_of_revenue": 454402820, "gross_profit": 67855653, "research_and_development": null, "selling_general_admin": 43545254, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23943522, "depreciation_amortisation": 4102609, "ebitda": 28046131, "interest_expense": 682152, "interest_income": null, "other_non_operating": null, "pretax_income": 23261369, "tax_provision": -366878, "effective_tax_rate": null, "net_income": 17322354, "net_income_continuing_ops": 23261369, "net_income_to_common": 17322354, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 19809055, "short_term_investments": null, "net_receivables": null, "inventory": 293723233, "other_current_assets": null, "total_current_assets": 330355841, "net_ppe": null, "goodwill": 0, "intangible_assets": 13231456, "goodwill_and_intangibles": 13231456, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 45089770, "total_assets": 375445611, "short_term_debt": 163213181, "accounts_payable": 31890528, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 255164068, "long_term_debt": 12663154, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 58258095, "total_liabilities": 313422163, "total_debt": 175876335, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 62023448, "shares_outstanding": 99841, "operating_cash_flow": -2510042, "stock_based_compensation": 895610, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10161587, "acquisitions": null, "other_investing": null, "investing_cash_flow": 2629530, "dividends_paid": 11711313, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2420726, "free_cash_flow": 7651545, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23943522", "ebitda": "28046131", "netIncome": "17322354", "grossProfit": "67855653", "depreciation": "None", "totalRevenue": "522258473", "costOfRevenue": "454402820", "interestIncome": "None", "incomeBeforeTax": "23261369", "interestExpense": "682152", "operatingIncome": "24310399", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-366878", "reportedCurrency": "USD", "netInterestIncome": "-682152", "nonInterestIncome": "None", "operatingExpenses": "43545254", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "454402820", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4102609", "sellingGeneralAndAdministrative": "43545254", "netIncomeFromContinuingOperations": "23261369" }, "balance": { "goodwill": "0", "inventory": "293723233", "commonStock": "33093591", "currentDebt": "None", "investments": "None", "totalAssets": "375445611", "longTermDebt": "12663154", "shortTermDebt": "163213181", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "13231456", "reportedCurrency": "USD", "retainedEarnings": "None", "totalLiabilities": "313422163", "otherCurrentAssets": "16823553", "totalCurrentAssets": "330355841", "currentLongTermDebt": "163213181", "longTermInvestments": "6255080", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "45089770", "currentAccountsPayable": "31890528", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "20180626", "shortLongTermDebtTotal": "341031531", "totalShareholderEquity": "62023448", "capitalLeaseObligations": "16184664", "otherCurrentLiabilities": "48291342", "totalCurrentLiabilities": "255164068", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "58258095", "cashAndShortTermInvestments": "19809055", "commonStockSharesOutstanding": "99841", "intangibleAssetsExcludingGoodwill": "13231456", "cashAndCashEquivalentsAtCarryingValue": "19809055", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23261369", "profitLoss": "None", "dividendPayout": "11711313", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-66493984", "operatingCashflow": "-2510042", "capitalExpenditures": "10161587", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2420726", "cashflowFromInvestment": "2629530", "stockBasedCompensation": "895610", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11711313", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3947561", "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": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "income_statement": { "revenue": 887839000, "cost_of_revenue": 758354000, "gross_profit": 129485000, "ebit": 19382000, "ebitda": 27703999, "pretax_income": 18806000, "tax_provision": 5246000, "net_income": 13256000, "net_income_to_common": 13256000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 479013000, "total_current_assets": 2652470000, "total_assets": 3972892000, "short_term_debt": 591693000, "long_term_debt": 591693000, "total_debt": 1183386000, "total_liabilities": 2378051000, "total_equity": 1563501000, "shares_outstanding": 92429194, "goodwill_and_intangibles": 377361000 }, "cash_flow": { "operating_cash_flow": -49548000, "capital_expenditure": 5266000, "free_cash_flow": -44282000, "dividends_paid": 3375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249397, "ticker_id": 1005, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "19382000", "ebitda": "27703999", "netIncome": "13256000", "grossProfit": "129485000", "depreciation": "None", "totalRevenue": "887839000", "costOfRevenue": "758354000", "interestIncome": "None", "incomeBeforeTax": "18806000", "interestExpense": "None", "operatingIncome": "19382000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5246000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "110103000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "758354000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8321999", "sellingGeneralAndAdministrative": "110903000", "netIncomeFromContinuingOperations": "13560000" }, "balance": { "goodwill": "377361000", "inventory": "2140634000", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "3972892000", "longTermDebt": "591693000", "shortTermDebt": "591693000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1183831000", "totalLiabilities": "2378051000", "otherCurrentAssets": "None", "totalCurrentAssets": "2652470000", "currentLongTermDebt": "1297292000", "longTermInvestments": "20256000", "shortTermInvestments": "None", "currentNetReceivables": "32823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1320422000", "currentAccountsPayable": "123162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1888985000", "totalShareholderEquity": "1563501000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "365904000", "totalCurrentLiabilities": "489066000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1888985000", "cashAndShortTermInvestments": "479013000", "commonStockSharesOutstanding": "92429194", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "479013000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13256000", "profitLoss": "None", "dividendPayout": "3375000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-113961000", "operatingCashflow": "-49548000", "capitalExpenditures": "5266000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "255139000", "cashflowFromInvestment": "-10968000", "stockBasedCompensation": "5231000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18482000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8321999", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 887839000, "cost_of_revenue": 758354000, "gross_profit": 129485000, "research_and_development": null, "selling_general_admin": 110903000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 19382000, "depreciation_amortisation": 8321999, "ebitda": 27703999, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 18806000, "tax_provision": 5246000, "effective_tax_rate": null, "net_income": 13256000, "net_income_continuing_ops": 13560000, "net_income_to_common": 13256000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 479013000, "short_term_investments": null, "net_receivables": 32823000, "inventory": 2140634000, "other_current_assets": null, "total_current_assets": 2652470000, "net_ppe": null, "goodwill": 377361000, "intangible_assets": null, "goodwill_and_intangibles": 377361000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1320422000, "total_assets": 3972892000, "short_term_debt": 591693000, "accounts_payable": 123162000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 489066000, "long_term_debt": 591693000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1888985000, "total_liabilities": 2378051000, "total_debt": 1183386000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1183831000, "total_equity": 1563501000, "shares_outstanding": 92429194, "operating_cash_flow": -49548000, "stock_based_compensation": 5231000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 5266000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10968000, "dividends_paid": 3375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 255139000, "free_cash_flow": -44282000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "19382000", "ebitda": "27703999", "netIncome": "13256000", "grossProfit": "129485000", "depreciation": "None", "totalRevenue": "887839000", "costOfRevenue": "758354000", "interestIncome": "None", "incomeBeforeTax": "18806000", "interestExpense": "None", "operatingIncome": "19382000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5246000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "110103000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "758354000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "8321999", "sellingGeneralAndAdministrative": "110903000", "netIncomeFromContinuingOperations": "13560000" }, "balance": { "goodwill": "377361000", "inventory": "2140634000", "commonStock": "951000", "currentDebt": "None", "investments": "None", "totalAssets": "3972892000", "longTermDebt": "591693000", "shortTermDebt": "591693000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1183831000", "totalLiabilities": "2378051000", "otherCurrentAssets": "None", "totalCurrentAssets": "2652470000", "currentLongTermDebt": "1297292000", "longTermInvestments": "20256000", "shortTermInvestments": "None", "currentNetReceivables": "32823000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1320422000", "currentAccountsPayable": "123162000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1888985000", "totalShareholderEquity": "1563501000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "365904000", "totalCurrentLiabilities": "489066000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1888985000", "cashAndShortTermInvestments": "479013000", "commonStockSharesOutstanding": "92429194", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "479013000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13256000", "profitLoss": "None", "dividendPayout": "3375000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-113961000", "operatingCashflow": "-49548000", "capitalExpenditures": "5266000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "255139000", "cashflowFromInvestment": "-10968000", "stockBasedCompensation": "5231000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18482000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8321999", "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": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "income_statement": { "revenue": 1212668000, "cost_of_revenue": 1057815000, "gross_profit": 154853000, "ebit": 78123000, "ebitda": 85844000, "pretax_income": 78123000, "tax_provision": 19324000, "net_income": 58717000, "net_income_to_common": 58717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 234766000, "total_current_assets": 2299548000, "total_assets": 3727484000, "short_term_debt": 591060000, "long_term_debt": 591060000, "total_debt": 1182120000, "total_liabilities": 2123373000, "total_equity": 1572462000, "shares_outstanding": 101293173, "goodwill_and_intangibles": 377361000 }, "cash_flow": { "operating_cash_flow": 143606000, "capital_expenditure": 7574000, "free_cash_flow": 151180000, "dividends_paid": 3375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249398, "ticker_id": 1005, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78123000", "ebitda": "85844000", "netIncome": "58717000", "grossProfit": "154853000", "depreciation": "None", "totalRevenue": "1212668000", "costOfRevenue": "1057815000", "interestIncome": "None", "incomeBeforeTax": "78123000", "interestExpense": "55343000", "operatingIncome": "75623000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "19324000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "79230000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1057815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7721000", "sellingGeneralAndAdministrative": "124311000", "netIncomeFromContinuingOperations": "58799000" }, "balance": { "goodwill": "377361000", "inventory": "2025662000", "commonStock": "944000", "currentDebt": "None", "investments": "None", "totalAssets": "3727484000", "longTermDebt": "591060000", "shortTermDebt": "591060000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1173950000", "totalLiabilities": "2123373000", "otherCurrentAssets": "None", "totalCurrentAssets": "2299548000", "currentLongTermDebt": "1015133000", "longTermInvestments": "26610000", "shortTermInvestments": "None", "currentNetReceivables": "39120000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "377361000", "currentAccountsPayable": "126130000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "591060000", "totalShareholderEquity": "1572462000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "786783000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1336590000", "cashAndShortTermInvestments": "234766000", "commonStockSharesOutstanding": "101293173", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "234766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58799000", "profitLoss": "None", "dividendPayout": "3375000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "113520000", "operatingCashflow": "143606000", "capitalExpenditures": "7574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125467000", "cashflowFromInvestment": "-23926000", "stockBasedCompensation": "4898000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44712000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7721000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1212668000, "cost_of_revenue": 1057815000, "gross_profit": 154853000, "research_and_development": null, "selling_general_admin": 124311000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78123000, "depreciation_amortisation": 7721000, "ebitda": 85844000, "interest_expense": 55343000, "interest_income": null, "other_non_operating": null, "pretax_income": 78123000, "tax_provision": 19324000, "effective_tax_rate": null, "net_income": 58717000, "net_income_continuing_ops": 58799000, "net_income_to_common": 58717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 234766000, "short_term_investments": null, "net_receivables": 39120000, "inventory": 2025662000, "other_current_assets": null, "total_current_assets": 2299548000, "net_ppe": null, "goodwill": 377361000, "intangible_assets": null, "goodwill_and_intangibles": 377361000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 377361000, "total_assets": 3727484000, "short_term_debt": 591060000, "accounts_payable": 126130000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 786783000, "long_term_debt": 591060000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1336590000, "total_liabilities": 2123373000, "total_debt": 1182120000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1173950000, "total_equity": 1572462000, "shares_outstanding": 101293173, "operating_cash_flow": 143606000, "stock_based_compensation": 4898000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 7574000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23926000, "dividends_paid": 3375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -125467000, "free_cash_flow": 151180000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78123000", "ebitda": "85844000", "netIncome": "58717000", "grossProfit": "154853000", "depreciation": "None", "totalRevenue": "1212668000", "costOfRevenue": "1057815000", "interestIncome": "None", "incomeBeforeTax": "78123000", "interestExpense": "55343000", "operatingIncome": "75623000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "19324000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "79230000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1057815000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7721000", "sellingGeneralAndAdministrative": "124311000", "netIncomeFromContinuingOperations": "58799000" }, "balance": { "goodwill": "377361000", "inventory": "2025662000", "commonStock": "944000", "currentDebt": "None", "investments": "None", "totalAssets": "3727484000", "longTermDebt": "591060000", "shortTermDebt": "591060000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1173950000", "totalLiabilities": "2123373000", "otherCurrentAssets": "None", "totalCurrentAssets": "2299548000", "currentLongTermDebt": "1015133000", "longTermInvestments": "26610000", "shortTermInvestments": "None", "currentNetReceivables": "39120000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "377361000", "currentAccountsPayable": "126130000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "591060000", "totalShareholderEquity": "1572462000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "786783000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1336590000", "cashAndShortTermInvestments": "234766000", "commonStockSharesOutstanding": "101293173", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "234766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58799000", "profitLoss": "None", "dividendPayout": "3375000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "113520000", "operatingCashflow": "143606000", "capitalExpenditures": "7574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125467000", "cashflowFromInvestment": "-23926000", "stockBasedCompensation": "4898000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44712000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7721000", "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": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "income_statement": { "revenue": 969804000, "cost_of_revenue": 755935000, "gross_profit": 213869000, "ebit": 60750000, "ebitda": 67271000, "pretax_income": 60750000, "tax_provision": 13694000, "net_income": 46997000, "net_income_to_common": 46997000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 251044000, "total_current_assets": 2603163000, "total_assets": 3835239000, "short_term_debt": 1175611000, "long_term_debt": 590523000, "total_debt": 1766134000, "total_liabilities": 2282516000, "total_equity": 1521834000, "shares_outstanding": 100635669, "goodwill_and_intangibles": 375145000 }, "cash_flow": { "operating_cash_flow": -130981000, "capital_expenditure": 4748000, "free_cash_flow": -126233000, "dividends_paid": 3375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249400, "ticker_id": 1005, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60750000", "ebitda": "67271000", "netIncome": "46997000", "grossProfit": "213869000", "depreciation": "None", "totalRevenue": "969804000", "costOfRevenue": "755935000", "interestIncome": "None", "incomeBeforeTax": "60750000", "interestExpense": "43163000", "operatingIncome": "59279000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "13694000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "154590000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "755935000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6521000", "sellingGeneralAndAdministrative": "109509000", "netIncomeFromContinuingOperations": "47056000" }, "balance": { "goodwill": "375145000", "inventory": "2145638000", "commonStock": "944000", "currentDebt": "None", "investments": "None", "totalAssets": "3835239000", "longTermDebt": "590523000", "shortTermDebt": "1175611000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1118608000", "totalLiabilities": "2282516000", "otherCurrentAssets": "153432000", "totalCurrentAssets": "2603163000", "currentLongTermDebt": "1175611000", "longTermInvestments": "10785000", "shortTermInvestments": "None", "currentNetReceivables": "53049000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1232076000", "currentAccountsPayable": "165329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1766134000", "totalShareholderEquity": "1521834000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "246823000", "totalCurrentLiabilities": "1676316000", "otherNonCurrentLiabilities": "15677000", "totalNonCurrentLiabilities": "606200000", "cashAndShortTermInvestments": "251044000", "commonStockSharesOutstanding": "100635669", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "251044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47056000", "profitLoss": "None", "dividendPayout": "3375000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-153839000", "operatingCashflow": "-130981000", "capitalExpenditures": "4748000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "167419000", "cashflowFromInvestment": "-4664000", "stockBasedCompensation": "5266000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9673000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6521000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 969804000, "cost_of_revenue": 755935000, "gross_profit": 213869000, "research_and_development": null, "selling_general_admin": 109509000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60750000, "depreciation_amortisation": 6521000, "ebitda": 67271000, "interest_expense": 43163000, "interest_income": null, "other_non_operating": null, "pretax_income": 60750000, "tax_provision": 13694000, "effective_tax_rate": null, "net_income": 46997000, "net_income_continuing_ops": 47056000, "net_income_to_common": 46997000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 251044000, "short_term_investments": null, "net_receivables": 53049000, "inventory": 2145638000, "other_current_assets": null, "total_current_assets": 2603163000, "net_ppe": null, "goodwill": 375145000, "intangible_assets": null, "goodwill_and_intangibles": 375145000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1232076000, "total_assets": 3835239000, "short_term_debt": 1175611000, "accounts_payable": 165329000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1676316000, "long_term_debt": 590523000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 606200000, "total_liabilities": 2282516000, "total_debt": 1766134000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1118608000, "total_equity": 1521834000, "shares_outstanding": 100635669, "operating_cash_flow": -130981000, "stock_based_compensation": 5266000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4748000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4664000, "dividends_paid": 3375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 167419000, "free_cash_flow": -126233000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "60750000", "ebitda": "67271000", "netIncome": "46997000", "grossProfit": "213869000", "depreciation": "None", "totalRevenue": "969804000", "costOfRevenue": "755935000", "interestIncome": "None", "incomeBeforeTax": "60750000", "interestExpense": "43163000", "operatingIncome": "59279000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "13694000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "154590000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "755935000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "6521000", "sellingGeneralAndAdministrative": "109509000", "netIncomeFromContinuingOperations": "47056000" }, "balance": { "goodwill": "375145000", "inventory": "2145638000", "commonStock": "944000", "currentDebt": "None", "investments": "None", "totalAssets": "3835239000", "longTermDebt": "590523000", "shortTermDebt": "1175611000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1118608000", "totalLiabilities": "2282516000", "otherCurrentAssets": "153432000", "totalCurrentAssets": "2603163000", "currentLongTermDebt": "1175611000", "longTermInvestments": "10785000", "shortTermInvestments": "None", "currentNetReceivables": "53049000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1232076000", "currentAccountsPayable": "165329000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1766134000", "totalShareholderEquity": "1521834000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "246823000", "totalCurrentLiabilities": "1676316000", "otherNonCurrentLiabilities": "15677000", "totalNonCurrentLiabilities": "606200000", "cashAndShortTermInvestments": "251044000", "commonStockSharesOutstanding": "100635669", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "251044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47056000", "profitLoss": "None", "dividendPayout": "3375000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-153839000", "operatingCashflow": "-130981000", "capitalExpenditures": "4748000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "167419000", "cashflowFromInvestment": "-4664000", "stockBasedCompensation": "5266000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9673000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6521000", "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": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "income_statement": { "revenue": 1150505000, "cost_of_revenue": 957929000, "gross_profit": 192576000, "ebit": 74064000, "ebitda": 81694000, "pretax_income": 74064000, "tax_provision": 17525000, "net_income": 56580000, "net_income_to_common": 56580000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 210320000, "total_current_assets": 2445330000, "total_assets": 3650054000, "short_term_debt": 1284640000, "long_term_debt": 295712000, "total_debt": 1580352000, "total_liabilities": 2136329000, "total_equity": 1482595000, "shares_outstanding": 101635000, "goodwill_and_intangibles": 377772000 }, "cash_flow": { "operating_cash_flow": -68488000, "capital_expenditure": 10306000, "free_cash_flow": -58182000, "dividends_paid": 3375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249401, "ticker_id": 1005, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74064000", "ebitda": "81694000", "netIncome": "56580000", "grossProfit": "192576000", "depreciation": "None", "totalRevenue": "1150505000", "costOfRevenue": "957929000", "interestIncome": "None", "incomeBeforeTax": "74064000", "interestExpense": "55297000", "operatingIncome": "57877000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "17525000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "134699000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "957929000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7630000", "sellingGeneralAndAdministrative": "134699000", "netIncomeFromContinuingOperations": "56539000" }, "balance": { "goodwill": "377772000", "inventory": "1990807000", "commonStock": "944000", "currentDebt": "None", "investments": "None", "totalAssets": "3650054000", "longTermDebt": "295712000", "shortTermDebt": "1284640000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1074986000", "totalLiabilities": "2136329000", "otherCurrentAssets": "200344000", "totalCurrentAssets": "2445330000", "currentLongTermDebt": "1284640000", "longTermInvestments": "12082000", "shortTermInvestments": "None", "currentNetReceivables": "43859000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1204724000", "currentAccountsPayable": "173972000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1580352000", "totalShareholderEquity": "1482595000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "283290000", "totalCurrentLiabilities": "1826726000", "otherNonCurrentLiabilities": "13891000", "totalNonCurrentLiabilities": "309603000", "cashAndShortTermInvestments": "210320000", "commonStockSharesOutstanding": "101635000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "210320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56539000", "profitLoss": "None", "dividendPayout": "3375000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-109816000", "operatingCashflow": "-68488000", "capitalExpenditures": "10306000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60454000", "cashflowFromInvestment": "-81664000", "stockBasedCompensation": "5307000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17094000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7630000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1150505000, "cost_of_revenue": 957929000, "gross_profit": 192576000, "research_and_development": null, "selling_general_admin": 134699000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74064000, "depreciation_amortisation": 7630000, "ebitda": 81694000, "interest_expense": 55297000, "interest_income": null, "other_non_operating": null, "pretax_income": 74064000, "tax_provision": 17525000, "effective_tax_rate": null, "net_income": 56580000, "net_income_continuing_ops": 56539000, "net_income_to_common": 56580000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 210320000, "short_term_investments": null, "net_receivables": 43859000, "inventory": 1990807000, "other_current_assets": null, "total_current_assets": 2445330000, "net_ppe": null, "goodwill": 377772000, "intangible_assets": null, "goodwill_and_intangibles": 377772000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1204724000, "total_assets": 3650054000, "short_term_debt": 1284640000, "accounts_payable": 173972000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1826726000, "long_term_debt": 295712000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 309603000, "total_liabilities": 2136329000, "total_debt": 1580352000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1074986000, "total_equity": 1482595000, "shares_outstanding": 101635000, "operating_cash_flow": -68488000, "stock_based_compensation": 5307000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10306000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81664000, "dividends_paid": 3375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 60454000, "free_cash_flow": -58182000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74064000", "ebitda": "81694000", "netIncome": "56580000", "grossProfit": "192576000", "depreciation": "None", "totalRevenue": "1150505000", "costOfRevenue": "957929000", "interestIncome": "None", "incomeBeforeTax": "74064000", "interestExpense": "55297000", "operatingIncome": "57877000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "17525000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "134699000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "957929000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7630000", "sellingGeneralAndAdministrative": "134699000", "netIncomeFromContinuingOperations": "56539000" }, "balance": { "goodwill": "377772000", "inventory": "1990807000", "commonStock": "944000", "currentDebt": "None", "investments": "None", "totalAssets": "3650054000", "longTermDebt": "295712000", "shortTermDebt": "1284640000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1074986000", "totalLiabilities": "2136329000", "otherCurrentAssets": "200344000", "totalCurrentAssets": "2445330000", "currentLongTermDebt": "1284640000", "longTermInvestments": "12082000", "shortTermInvestments": "None", "currentNetReceivables": "43859000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1204724000", "currentAccountsPayable": "173972000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1580352000", "totalShareholderEquity": "1482595000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "283290000", "totalCurrentLiabilities": "1826726000", "otherNonCurrentLiabilities": "13891000", "totalNonCurrentLiabilities": "309603000", "cashAndShortTermInvestments": "210320000", "commonStockSharesOutstanding": "101635000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "210320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56539000", "profitLoss": "None", "dividendPayout": "3375000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-109816000", "operatingCashflow": "-68488000", "capitalExpenditures": "10306000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "60454000", "cashflowFromInvestment": "-81664000", "stockBasedCompensation": "5307000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-17094000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7630000", "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": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "income_statement": { "revenue": 989871000, "cost_of_revenue": 796402000, "gross_profit": 193469000, "ebit": 76775000, "ebitda": 84062000, "pretax_income": 71165000, "tax_provision": 16155000, "net_income": 54903000, "net_income_to_common": 54903000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 297468000, "total_current_assets": 2421156000, "total_assets": 3487992000, "short_term_debt": 1181056000, "long_term_debt": 295386000, "total_debt": 1476442000, "total_liabilities": 2016624000, "total_equity": 1440594000, "shares_outstanding": 101360000, "goodwill_and_intangibles": 345991000 }, "cash_flow": { "operating_cash_flow": -44711000, "capital_expenditure": 3164000, "free_cash_flow": -41547000, "dividends_paid": 3375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249402, "ticker_id": 1005, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76775000", "ebitda": "84062000", "netIncome": "54903000", "grossProfit": "193469000", "depreciation": "None", "totalRevenue": "989871000", "costOfRevenue": "796402000", "interestIncome": "None", "incomeBeforeTax": "71165000", "interestExpense": "40709000", "operatingIncome": "76775000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "16155000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "116694000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "796402000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7287000", "sellingGeneralAndAdministrative": "116694000", "netIncomeFromContinuingOperations": "55010000" }, "balance": { "goodwill": "345991000", "inventory": "1852660000", "commonStock": "942000", "currentDebt": "None", "investments": "None", "totalAssets": "3487992000", "longTermDebt": "295386000", "shortTermDebt": "1181056000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1021781000", "totalLiabilities": "2016624000", "otherCurrentAssets": "240075000", "totalCurrentAssets": "2421156000", "currentLongTermDebt": "1181056000", "longTermInvestments": "12119000", "shortTermInvestments": "None", "currentNetReceivables": "30953000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1066836000", "currentAccountsPayable": "142682000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "49282000", "shortLongTermDebtTotal": "1498516000", "totalShareholderEquity": "1440594000", "capitalLeaseObligations": "22074000", "otherCurrentLiabilities": "202971000", "totalCurrentLiabilities": "1630034000", "otherNonCurrentLiabilities": "69130000", "totalNonCurrentLiabilities": "386590000", "cashAndShortTermInvestments": "297468000", "commonStockSharesOutstanding": "101360000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "297468000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55010000", "profitLoss": "None", "dividendPayout": "3375000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-113216000", "operatingCashflow": "-44711000", "capitalExpenditures": "3164000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "168578000", "cashflowFromInvestment": "-115591000", "stockBasedCompensation": "9453000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13809000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7287000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 989871000, "cost_of_revenue": 796402000, "gross_profit": 193469000, "research_and_development": null, "selling_general_admin": 116694000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76775000, "depreciation_amortisation": 7287000, "ebitda": 84062000, "interest_expense": 40709000, "interest_income": null, "other_non_operating": null, "pretax_income": 71165000, "tax_provision": 16155000, "effective_tax_rate": null, "net_income": 54903000, "net_income_continuing_ops": 55010000, "net_income_to_common": 54903000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 297468000, "short_term_investments": null, "net_receivables": 30953000, "inventory": 1852660000, "other_current_assets": null, "total_current_assets": 2421156000, "net_ppe": null, "goodwill": 345991000, "intangible_assets": null, "goodwill_and_intangibles": 345991000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1066836000, "total_assets": 3487992000, "short_term_debt": 1181056000, "accounts_payable": 142682000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1630034000, "long_term_debt": 295386000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 386590000, "total_liabilities": 2016624000, "total_debt": 1476442000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1021781000, "total_equity": 1440594000, "shares_outstanding": 101360000, "operating_cash_flow": -44711000, "stock_based_compensation": 9453000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3164000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115591000, "dividends_paid": 3375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 168578000, "free_cash_flow": -41547000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76775000", "ebitda": "84062000", "netIncome": "54903000", "grossProfit": "193469000", "depreciation": "None", "totalRevenue": "989871000", "costOfRevenue": "796402000", "interestIncome": "None", "incomeBeforeTax": "71165000", "interestExpense": "40709000", "operatingIncome": "76775000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "16155000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "116694000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "796402000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "7287000", "sellingGeneralAndAdministrative": "116694000", "netIncomeFromContinuingOperations": "55010000" }, "balance": { "goodwill": "345991000", "inventory": "1852660000", "commonStock": "942000", "currentDebt": "None", "investments": "None", "totalAssets": "3487992000", "longTermDebt": "295386000", "shortTermDebt": "1181056000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "1021781000", "totalLiabilities": "2016624000", "otherCurrentAssets": "240075000", "totalCurrentAssets": "2421156000", "currentLongTermDebt": "1181056000", "longTermInvestments": "12119000", "shortTermInvestments": "None", "currentNetReceivables": "30953000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1066836000", "currentAccountsPayable": "142682000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "49282000", "shortLongTermDebtTotal": "1498516000", "totalShareholderEquity": "1440594000", "capitalLeaseObligations": "22074000", "otherCurrentLiabilities": "202971000", "totalCurrentLiabilities": "1630034000", "otherNonCurrentLiabilities": "69130000", "totalNonCurrentLiabilities": "386590000", "cashAndShortTermInvestments": "297468000", "commonStockSharesOutstanding": "101360000", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "297468000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55010000", "profitLoss": "None", "dividendPayout": "3375000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-113216000", "operatingCashflow": "-44711000", "capitalExpenditures": "3164000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "168578000", "cashflowFromInvestment": "-115591000", "stockBasedCompensation": "9453000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13809000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "7287000", "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": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "income_statement": { "revenue": 1560752000, "cost_of_revenue": 1278182000, "gross_profit": 282570000, "ebit": 165764000, "ebitda": 170761000, "pretax_income": 168598000, "tax_provision": 38106000, "net_income": 129253000, "net_income_to_common": 129253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274384000, "total_current_assets": 2392701000, "total_assets": 3328651000, "short_term_debt": 991003000, "long_term_debt": 295049000, "total_debt": 1286052000, "total_liabilities": 1908291000, "total_equity": 1393422000, "shares_outstanding": 100297139, "goodwill_and_intangibles": 300313000 }, "cash_flow": { "operating_cash_flow": 306455000, "capital_expenditure": 3901000, "free_cash_flow": 310356000, "dividends_paid": 3375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249403, "ticker_id": 1005, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "165764000", "ebitda": "170761000", "netIncome": "129253000", "grossProfit": "282570000", "depreciation": "None", "totalRevenue": "1560752000", "costOfRevenue": "1278182000", "interestIncome": "None", "incomeBeforeTax": "168598000", "interestExpense": "72836000", "operatingIncome": "165764000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "38106000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "116806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1278182000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4997000", "sellingGeneralAndAdministrative": "116806000", "netIncomeFromContinuingOperations": "130492000" }, "balance": { "goodwill": "300313000", "inventory": "1715357000", "commonStock": "937000", "currentDebt": "None", "investments": "None", "totalAssets": "3328651000", "longTermDebt": "295049000", "shortTermDebt": "991003000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "970253000", "totalLiabilities": "1908291000", "otherCurrentAssets": "368834000", "totalCurrentAssets": "2392701000", "currentLongTermDebt": "991003000", "longTermInvestments": "11454000", "shortTermInvestments": "None", "currentNetReceivables": "34126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "935950000", "currentAccountsPayable": "147143000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "43489000", "shortLongTermDebtTotal": "1304200000", "totalShareholderEquity": "1393422000", "capitalLeaseObligations": "18148000", "otherCurrentLiabilities": "263317000", "totalCurrentLiabilities": "1527064000", "otherNonCurrentLiabilities": "68030000", "totalNonCurrentLiabilities": "381227000", "cashAndShortTermInvestments": "274384000", "commonStockSharesOutstanding": "100297139", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "274384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129252999", "profitLoss": "None", "dividendPayout": "3375000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "255812000", "operatingCashflow": "306455000", "capitalExpenditures": "3901000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175343000", "cashflowFromInvestment": "-24135000", "stockBasedCompensation": "5128000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1157000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4997000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1560752000, "cost_of_revenue": 1278182000, "gross_profit": 282570000, "research_and_development": null, "selling_general_admin": 116806000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 165764000, "depreciation_amortisation": 4997000, "ebitda": 170761000, "interest_expense": 72836000, "interest_income": null, "other_non_operating": null, "pretax_income": 168598000, "tax_provision": 38106000, "effective_tax_rate": null, "net_income": 129253000, "net_income_continuing_ops": 130492000, "net_income_to_common": 129253000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 274384000, "short_term_investments": null, "net_receivables": 34126000, "inventory": 1715357000, "other_current_assets": null, "total_current_assets": 2392701000, "net_ppe": null, "goodwill": 300313000, "intangible_assets": null, "goodwill_and_intangibles": 300313000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 935950000, "total_assets": 3328651000, "short_term_debt": 991003000, "accounts_payable": 147143000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1527064000, "long_term_debt": 295049000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 381227000, "total_liabilities": 1908291000, "total_debt": 1286052000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 970253000, "total_equity": 1393422000, "shares_outstanding": 100297139, "operating_cash_flow": 306455000, "stock_based_compensation": 5128000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 3901000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24135000, "dividends_paid": 3375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -175343000, "free_cash_flow": 310356000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "165764000", "ebitda": "170761000", "netIncome": "129253000", "grossProfit": "282570000", "depreciation": "None", "totalRevenue": "1560752000", "costOfRevenue": "1278182000", "interestIncome": "None", "incomeBeforeTax": "168598000", "interestExpense": "72836000", "operatingIncome": "165764000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "38106000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "116806000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1278182000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4997000", "sellingGeneralAndAdministrative": "116806000", "netIncomeFromContinuingOperations": "130492000" }, "balance": { "goodwill": "300313000", "inventory": "1715357000", "commonStock": "937000", "currentDebt": "None", "investments": "None", "totalAssets": "3328651000", "longTermDebt": "295049000", "shortTermDebt": "991003000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "970253000", "totalLiabilities": "1908291000", "otherCurrentAssets": "368834000", "totalCurrentAssets": "2392701000", "currentLongTermDebt": "991003000", "longTermInvestments": "11454000", "shortTermInvestments": "None", "currentNetReceivables": "34126000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "935950000", "currentAccountsPayable": "147143000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "43489000", "shortLongTermDebtTotal": "1304200000", "totalShareholderEquity": "1393422000", "capitalLeaseObligations": "18148000", "otherCurrentLiabilities": "263317000", "totalCurrentLiabilities": "1527064000", "otherNonCurrentLiabilities": "68030000", "totalNonCurrentLiabilities": "381227000", "cashAndShortTermInvestments": "274384000", "commonStockSharesOutstanding": "100297139", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "274384000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "129252999", "profitLoss": "None", "dividendPayout": "3375000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "255812000", "operatingCashflow": "306455000", "capitalExpenditures": "3901000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-175343000", "cashflowFromInvestment": "-24135000", "stockBasedCompensation": "5128000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1157000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4997000", "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": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "income_statement": { "revenue": 1006869000, "cost_of_revenue": 809266000, "gross_profit": 197603000, "ebit": 95717000, "ebitda": 99563000, "pretax_income": 92424000, "tax_provision": 20780000, "net_income": 70651000, "net_income_to_common": 70651000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204906000, "total_current_assets": 2500828000, "total_assets": 3324660000, "short_term_debt": 1161375000, "long_term_debt": 294713000, "total_debt": 1456088000, "total_liabilities": 2034948000, "total_equity": 1263573000, "shares_outstanding": 100736148, "goodwill_and_intangibles": 300313000 }, "cash_flow": { "operating_cash_flow": -204975000, "capital_expenditure": 17552000, "free_cash_flow": -187423000, "dividends_paid": 6750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249405, "ticker_id": 1005, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95717000", "ebitda": "99563000", "netIncome": "70651000", "grossProfit": "197603000", "depreciation": "None", "totalRevenue": "1006869000", "costOfRevenue": "809266000", "interestIncome": "None", "incomeBeforeTax": "92424000", "interestExpense": "41719000", "operatingIncome": "95717000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "20780000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "101886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "809266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3846000", "sellingGeneralAndAdministrative": "101886000", "netIncomeFromContinuingOperations": "71644000" }, "balance": { "goodwill": "300313000", "inventory": "2060168000", "commonStock": "937000", "currentDebt": "None", "investments": "None", "totalAssets": "3324660000", "longTermDebt": "294713000", "shortTermDebt": "1161375000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "844375000", "totalLiabilities": "2034948000", "otherCurrentAssets": "205552000", "totalCurrentAssets": "2500828000", "currentLongTermDebt": "1161375000", "longTermInvestments": "6558000", "shortTermInvestments": "None", "currentNetReceivables": "30202000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "823832000", "currentAccountsPayable": "168982000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "43490000", "shortLongTermDebtTotal": "1475603000", "totalShareholderEquity": "1263573000", "capitalLeaseObligations": "19515000", "otherCurrentLiabilities": "186667000", "totalCurrentLiabilities": "1647223000", "otherNonCurrentLiabilities": "73497000", "totalNonCurrentLiabilities": "387725000", "cashAndShortTermInvestments": "204906000", "commonStockSharesOutstanding": "100736148", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "204906000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71644000", "profitLoss": "None", "dividendPayout": "6750000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-161244000", "operatingCashflow": "-204975000", "capitalExpenditures": "17552000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "149019000", "cashflowFromInvestment": "-7827000", "stockBasedCompensation": "5135000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4824000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3846000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1006869000, "cost_of_revenue": 809266000, "gross_profit": 197603000, "research_and_development": null, "selling_general_admin": 101886000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95717000, "depreciation_amortisation": 3846000, "ebitda": 99563000, "interest_expense": 41719000, "interest_income": null, "other_non_operating": null, "pretax_income": 92424000, "tax_provision": 20780000, "effective_tax_rate": null, "net_income": 70651000, "net_income_continuing_ops": 71644000, "net_income_to_common": 70651000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 204906000, "short_term_investments": null, "net_receivables": 30202000, "inventory": 2060168000, "other_current_assets": null, "total_current_assets": 2500828000, "net_ppe": null, "goodwill": 300313000, "intangible_assets": null, "goodwill_and_intangibles": 300313000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 823832000, "total_assets": 3324660000, "short_term_debt": 1161375000, "accounts_payable": 168982000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1647223000, "long_term_debt": 294713000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 387725000, "total_liabilities": 2034948000, "total_debt": 1456088000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 844375000, "total_equity": 1263573000, "shares_outstanding": 100736148, "operating_cash_flow": -204975000, "stock_based_compensation": 5135000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17552000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7827000, "dividends_paid": 6750000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 149019000, "free_cash_flow": -187423000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "95717000", "ebitda": "99563000", "netIncome": "70651000", "grossProfit": "197603000", "depreciation": "None", "totalRevenue": "1006869000", "costOfRevenue": "809266000", "interestIncome": "None", "incomeBeforeTax": "92424000", "interestExpense": "41719000", "operatingIncome": "95717000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "20780000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "101886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "809266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "3846000", "sellingGeneralAndAdministrative": "101886000", "netIncomeFromContinuingOperations": "71644000" }, "balance": { "goodwill": "300313000", "inventory": "2060168000", "commonStock": "937000", "currentDebt": "None", "investments": "None", "totalAssets": "3324660000", "longTermDebt": "294713000", "shortTermDebt": "1161375000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "844375000", "totalLiabilities": "2034948000", "otherCurrentAssets": "205552000", "totalCurrentAssets": "2500828000", "currentLongTermDebt": "1161375000", "longTermInvestments": "6558000", "shortTermInvestments": "None", "currentNetReceivables": "30202000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "823832000", "currentAccountsPayable": "168982000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "43490000", "shortLongTermDebtTotal": "1475603000", "totalShareholderEquity": "1263573000", "capitalLeaseObligations": "19515000", "otherCurrentLiabilities": "186667000", "totalCurrentLiabilities": "1647223000", "otherNonCurrentLiabilities": "73497000", "totalNonCurrentLiabilities": "387725000", "cashAndShortTermInvestments": "204906000", "commonStockSharesOutstanding": "100736148", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "204906000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71644000", "profitLoss": "None", "dividendPayout": "6750000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-161244000", "operatingCashflow": "-204975000", "capitalExpenditures": "17552000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "149019000", "cashflowFromInvestment": "-7827000", "stockBasedCompensation": "5135000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "6750000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4824000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "3846000", "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": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "income_statement": { "revenue": 1055747000, "cost_of_revenue": 852837000, "gross_profit": 202910000, "ebit": 103984000, "ebitda": 108323000, "pretax_income": 106008000, "tax_provision": 23245000, "net_income": 80943000, "net_income_to_common": 80943000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 274797000, "total_current_assets": 2227152000, "total_assets": 2985204000, "short_term_debt": 890876000, "long_term_debt": 294564000, "total_debt": 1185440000, "total_liabilities": 1763672000, "total_equity": 1195986000, "shares_outstanding": 100125681, "goodwill_and_intangibles": 300313000 }, "cash_flow": { "operating_cash_flow": -110597000, "capital_expenditure": 1818000, "free_cash_flow": -108779000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249406, "ticker_id": 1005, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "103984000", "ebitda": "108323000", "netIncome": "80943000", "grossProfit": "202910000", "depreciation": "None", "totalRevenue": "1055747000", "costOfRevenue": "852837000", "interestIncome": "None", "incomeBeforeTax": "106008000", "interestExpense": "None", "operatingIncome": "103984000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "23245000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "98926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "852837000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4339000", "sellingGeneralAndAdministrative": "98926000", "netIncomeFromContinuingOperations": "82763000" }, "balance": { "goodwill": "300313000", "inventory": "1897518000", "commonStock": "937000", "currentDebt": "None", "investments": "None", "totalAssets": "2985204000", "longTermDebt": "294564000", "shortTermDebt": "890876000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "777099000", "totalLiabilities": "1763672000", "otherCurrentAssets": "21834000", "totalCurrentAssets": "2227152000", "currentLongTermDebt": "890876000", "longTermInvestments": "20556000", "shortTermInvestments": "None", "currentNetReceivables": "33003000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "758052000", "currentAccountsPayable": "180856000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1204556000", "totalShareholderEquity": "1195986000", "capitalLeaseObligations": "19116000", "otherCurrentLiabilities": "181668000", "totalCurrentLiabilities": "1382443000", "otherNonCurrentLiabilities": "67549000", "totalNonCurrentLiabilities": "381229000", "cashAndShortTermInvestments": "274797000", "commonStockSharesOutstanding": "100125681", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "274797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82763000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-160764000", "operatingCashflow": "-110597000", "capitalExpenditures": "1818000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "143107000", "cashflowFromInvestment": "-3699000", "stockBasedCompensation": "5063000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3854000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4339000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1055747000, "cost_of_revenue": 852837000, "gross_profit": 202910000, "research_and_development": null, "selling_general_admin": 98926000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 103984000, "depreciation_amortisation": 4339000, "ebitda": 108323000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 106008000, "tax_provision": 23245000, "effective_tax_rate": null, "net_income": 80943000, "net_income_continuing_ops": 82763000, "net_income_to_common": 80943000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 274797000, "short_term_investments": null, "net_receivables": 33003000, "inventory": 1897518000, "other_current_assets": null, "total_current_assets": 2227152000, "net_ppe": null, "goodwill": 300313000, "intangible_assets": null, "goodwill_and_intangibles": 300313000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 758052000, "total_assets": 2985204000, "short_term_debt": 890876000, "accounts_payable": 180856000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1382443000, "long_term_debt": 294564000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 381229000, "total_liabilities": 1763672000, "total_debt": 1185440000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 777099000, "total_equity": 1195986000, "shares_outstanding": 100125681, "operating_cash_flow": -110597000, "stock_based_compensation": 5063000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1818000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3699000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 143107000, "free_cash_flow": -108779000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "103984000", "ebitda": "108323000", "netIncome": "80943000", "grossProfit": "202910000", "depreciation": "None", "totalRevenue": "1055747000", "costOfRevenue": "852837000", "interestIncome": "None", "incomeBeforeTax": "106008000", "interestExpense": "None", "operatingIncome": "103984000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "23245000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "98926000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "852837000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4339000", "sellingGeneralAndAdministrative": "98926000", "netIncomeFromContinuingOperations": "82763000" }, "balance": { "goodwill": "300313000", "inventory": "1897518000", "commonStock": "937000", "currentDebt": "None", "investments": "None", "totalAssets": "2985204000", "longTermDebt": "294564000", "shortTermDebt": "890876000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "777099000", "totalLiabilities": "1763672000", "otherCurrentAssets": "21834000", "totalCurrentAssets": "2227152000", "currentLongTermDebt": "890876000", "longTermInvestments": "20556000", "shortTermInvestments": "None", "currentNetReceivables": "33003000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "758052000", "currentAccountsPayable": "180856000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1204556000", "totalShareholderEquity": "1195986000", "capitalLeaseObligations": "19116000", "otherCurrentLiabilities": "181668000", "totalCurrentLiabilities": "1382443000", "otherNonCurrentLiabilities": "67549000", "totalNonCurrentLiabilities": "381229000", "cashAndShortTermInvestments": "274797000", "commonStockSharesOutstanding": "100125681", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "274797000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82763000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-160764000", "operatingCashflow": "-110597000", "capitalExpenditures": "1818000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "143107000", "cashflowFromInvestment": "-3699000", "stockBasedCompensation": "5063000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3854000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4339000", "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": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "income_statement": { "revenue": 827800000, "cost_of_revenue": 678640000, "gross_profit": 149160000, "ebit": 67367000, "ebitda": 71400000, "pretax_income": 70824000, "tax_provision": 15141000, "net_income": 54494000, "net_income_to_common": 54494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 239428000, "total_current_assets": 2029521000, "total_assets": 2716929000, "short_term_debt": 710288000, "long_term_debt": 294243000, "total_debt": 1004531000, "total_liabilities": 1565894000, "total_equity": 1117209000, "shares_outstanding": 99935524, "goodwill_and_intangibles": 305068000 }, "cash_flow": { "operating_cash_flow": -247531000, "capital_expenditure": 2074000, "free_cash_flow": -245457000, "dividends_paid": 3375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249407, "ticker_id": 1005, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67367000", "ebitda": "71400000", "netIncome": "54494000", "grossProfit": "149160000", "depreciation": "None", "totalRevenue": "827800000", "costOfRevenue": "678640000", "interestIncome": "None", "incomeBeforeTax": "70824000", "interestExpense": "None", "operatingIncome": "67367000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "15141000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "81793000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "678640000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4033000", "sellingGeneralAndAdministrative": "81793000", "netIncomeFromContinuingOperations": "55683000" }, "balance": { "goodwill": "305068000", "inventory": "1733488000", "commonStock": "936000", "currentDebt": "None", "investments": "None", "totalAssets": "2716929000", "longTermDebt": "294243000", "shortTermDebt": "710288000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "699531000", "totalLiabilities": "1565894000", "otherCurrentAssets": "28392000", "totalCurrentAssets": "2029521000", "currentLongTermDebt": "710288000", "longTermInvestments": "17688000", "shortTermInvestments": "None", "currentNetReceivables": "28213000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "687408000", "currentAccountsPayable": "144466000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1025373000", "totalShareholderEquity": "1117209000", "capitalLeaseObligations": "20842000", "otherCurrentLiabilities": "113808000", "totalCurrentLiabilities": "1137853000", "otherNonCurrentLiabilities": "112956000", "totalNonCurrentLiabilities": "428041000", "cashAndShortTermInvestments": "239428000", "commonStockSharesOutstanding": "99935524", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "239428000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55683000", "profitLoss": "None", "dividendPayout": "3375000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-172232000", "operatingCashflow": "-247531000", "capitalExpenditures": "2074000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "152906000", "cashflowFromInvestment": "-186011000", "stockBasedCompensation": "3462000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10456000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4033000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 827800000, "cost_of_revenue": 678640000, "gross_profit": 149160000, "research_and_development": null, "selling_general_admin": 81793000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67367000, "depreciation_amortisation": 4033000, "ebitda": 71400000, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": 70824000, "tax_provision": 15141000, "effective_tax_rate": null, "net_income": 54494000, "net_income_continuing_ops": 55683000, "net_income_to_common": 54494000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 239428000, "short_term_investments": null, "net_receivables": 28213000, "inventory": 1733488000, "other_current_assets": null, "total_current_assets": 2029521000, "net_ppe": null, "goodwill": 305068000, "intangible_assets": null, "goodwill_and_intangibles": 305068000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 687408000, "total_assets": 2716929000, "short_term_debt": 710288000, "accounts_payable": 144466000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1137853000, "long_term_debt": 294243000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 428041000, "total_liabilities": 1565894000, "total_debt": 1004531000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 699531000, "total_equity": 1117209000, "shares_outstanding": 99935524, "operating_cash_flow": -247531000, "stock_based_compensation": 3462000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2074000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -186011000, "dividends_paid": 3375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 152906000, "free_cash_flow": -245457000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67367000", "ebitda": "71400000", "netIncome": "54494000", "grossProfit": "149160000", "depreciation": "None", "totalRevenue": "827800000", "costOfRevenue": "678640000", "interestIncome": "None", "incomeBeforeTax": "70824000", "interestExpense": "None", "operatingIncome": "67367000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "15141000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "81793000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "678640000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4033000", "sellingGeneralAndAdministrative": "81793000", "netIncomeFromContinuingOperations": "55683000" }, "balance": { "goodwill": "305068000", "inventory": "1733488000", "commonStock": "936000", "currentDebt": "None", "investments": "None", "totalAssets": "2716929000", "longTermDebt": "294243000", "shortTermDebt": "710288000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "699531000", "totalLiabilities": "1565894000", "otherCurrentAssets": "28392000", "totalCurrentAssets": "2029521000", "currentLongTermDebt": "710288000", "longTermInvestments": "17688000", "shortTermInvestments": "None", "currentNetReceivables": "28213000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "687408000", "currentAccountsPayable": "144466000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1025373000", "totalShareholderEquity": "1117209000", "capitalLeaseObligations": "20842000", "otherCurrentLiabilities": "113808000", "totalCurrentLiabilities": "1137853000", "otherNonCurrentLiabilities": "112956000", "totalNonCurrentLiabilities": "428041000", "cashAndShortTermInvestments": "239428000", "commonStockSharesOutstanding": "99935524", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "239428000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55683000", "profitLoss": "None", "dividendPayout": "3375000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-172232000", "operatingCashflow": "-247531000", "capitalExpenditures": "2074000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "152906000", "cashflowFromInvestment": "-186011000", "stockBasedCompensation": "3462000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10456000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4033000", "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": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "income_statement": { "revenue": 1137997000, "cost_of_revenue": 902328000, "gross_profit": 235669000, "ebit": 141307000, "ebitda": 145782000, "pretax_income": 135432000, "tax_provision": 30483000, "net_income": 101950000, "net_income_to_common": 101950000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 494145000, "total_current_assets": 2019579000, "total_assets": 2562439000, "short_term_debt": 530384000, "long_term_debt": 293918000, "total_debt": 824302000, "total_liabilities": 1476289000, "total_equity": 1073084000, "shares_outstanding": 102029755, "goodwill_and_intangibles": 172207000 }, "cash_flow": { "operating_cash_flow": 219472000, "capital_expenditure": 875000, "free_cash_flow": 220347000, "dividends_paid": 3375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249408, "ticker_id": 1005, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "141307000", "ebitda": "145782000", "netIncome": "101950000", "grossProfit": "235669000", "depreciation": "None", "totalRevenue": "1137997000", "costOfRevenue": "902328000", "interestIncome": "None", "incomeBeforeTax": "135432000", "interestExpense": "241666000", "operatingIncome": "141307000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "30483000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "94362000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "902328000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4475000", "sellingGeneralAndAdministrative": "94362000", "netIncomeFromContinuingOperations": "104949000" }, "balance": { "goodwill": "172207000", "inventory": "1440249000", "commonStock": "931000", "currentDebt": "None", "investments": "None", "totalAssets": "2562439000", "longTermDebt": "293918000", "shortTermDebt": "530384000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "648412000", "totalLiabilities": "1476289000", "otherCurrentAssets": "54311000", "totalCurrentAssets": "2019579000", "currentLongTermDebt": "530384000", "longTermInvestments": "15364000", "shortTermInvestments": "None", "currentNetReceivables": "30874000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "542860000", "currentAccountsPayable": "134115000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "845416000", "totalShareholderEquity": "1073084000", "capitalLeaseObligations": "21114000", "otherCurrentLiabilities": "207389000", "totalCurrentLiabilities": "1044462000", "otherNonCurrentLiabilities": "116795000", "totalNonCurrentLiabilities": "431827000", "cashAndShortTermInvestments": "494145000", "commonStockSharesOutstanding": "102029755", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "494145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101950000", "profitLoss": "None", "dividendPayout": "3375000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "28073000", "operatingCashflow": "219472000", "capitalExpenditures": "875000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33838000", "cashflowFromInvestment": "-479000", "stockBasedCompensation": "3812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "11077000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4475000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1137997000, "cost_of_revenue": 902328000, "gross_profit": 235669000, "research_and_development": null, "selling_general_admin": 94362000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 141307000, "depreciation_amortisation": 4475000, "ebitda": 145782000, "interest_expense": 241666000, "interest_income": null, "other_non_operating": null, "pretax_income": 135432000, "tax_provision": 30483000, "effective_tax_rate": null, "net_income": 101950000, "net_income_continuing_ops": 104949000, "net_income_to_common": 101950000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 494145000, "short_term_investments": null, "net_receivables": 30874000, "inventory": 1440249000, "other_current_assets": null, "total_current_assets": 2019579000, "net_ppe": null, "goodwill": 172207000, "intangible_assets": null, "goodwill_and_intangibles": 172207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 542860000, "total_assets": 2562439000, "short_term_debt": 530384000, "accounts_payable": 134115000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1044462000, "long_term_debt": 293918000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 431827000, "total_liabilities": 1476289000, "total_debt": 824302000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 648412000, "total_equity": 1073084000, "shares_outstanding": 102029755, "operating_cash_flow": 219472000, "stock_based_compensation": 3812000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 875000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -479000, "dividends_paid": 3375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33838000, "free_cash_flow": 220347000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "141307000", "ebitda": "145782000", "netIncome": "101950000", "grossProfit": "235669000", "depreciation": "None", "totalRevenue": "1137997000", "costOfRevenue": "902328000", "interestIncome": "None", "incomeBeforeTax": "135432000", "interestExpense": "241666000", "operatingIncome": "141307000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "30483000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "94362000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "902328000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4475000", "sellingGeneralAndAdministrative": "94362000", "netIncomeFromContinuingOperations": "104949000" }, "balance": { "goodwill": "172207000", "inventory": "1440249000", "commonStock": "931000", "currentDebt": "None", "investments": "None", "totalAssets": "2562439000", "longTermDebt": "293918000", "shortTermDebt": "530384000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "648412000", "totalLiabilities": "1476289000", "otherCurrentAssets": "54311000", "totalCurrentAssets": "2019579000", "currentLongTermDebt": "530384000", "longTermInvestments": "15364000", "shortTermInvestments": "None", "currentNetReceivables": "30874000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "542860000", "currentAccountsPayable": "134115000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "845416000", "totalShareholderEquity": "1073084000", "capitalLeaseObligations": "21114000", "otherCurrentLiabilities": "207389000", "totalCurrentLiabilities": "1044462000", "otherNonCurrentLiabilities": "116795000", "totalNonCurrentLiabilities": "431827000", "cashAndShortTermInvestments": "494145000", "commonStockSharesOutstanding": "102029755", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "494145000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101950000", "profitLoss": "None", "dividendPayout": "3375000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "28073000", "operatingCashflow": "219472000", "capitalExpenditures": "875000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33838000", "cashflowFromInvestment": "-479000", "stockBasedCompensation": "3812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "11077000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4475000", "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": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "income_statement": { "revenue": 895830000, "cost_of_revenue": 709286000, "gross_profit": 186544000, "ebit": 106581000, "ebitda": 111073000, "pretax_income": 103758000, "tax_provision": 24158000, "net_income": 76097000, "net_income_to_common": 76097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 330129000, "total_current_assets": 1870533000, "total_assets": 2384048000, "short_term_debt": 555512000, "long_term_debt": 293604000, "total_debt": 849116000, "total_liabilities": 1546476000, "total_equity": 822197000, "shares_outstanding": 102052181, "goodwill_and_intangibles": 172207000 }, "cash_flow": { "operating_cash_flow": 86976000, "capital_expenditure": 903000, "free_cash_flow": 87879000, "dividends_paid": 3113000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249410, "ticker_id": 1005, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "106581000", "ebitda": "111073000", "netIncome": "76097000", "grossProfit": "186544000", "depreciation": "None", "totalRevenue": "895830000", "costOfRevenue": "709286000", "interestIncome": "None", "incomeBeforeTax": "103758000", "interestExpense": "124287000", "operatingIncome": "106581000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "24158000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "79963000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "709286000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4492000", "sellingGeneralAndAdministrative": "79963000", "netIncomeFromContinuingOperations": "79600000" }, "balance": { "goodwill": "172207000", "inventory": "1473917000", "commonStock": "931000", "currentDebt": "None", "investments": "None", "totalAssets": "2384048000", "longTermDebt": "293604000", "shortTermDebt": "555512000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "549837000", "totalLiabilities": "1546476000", "otherCurrentAssets": "33172000", "totalCurrentAssets": "1870533000", "currentLongTermDebt": "555512000", "longTermInvestments": "14297000", "shortTermInvestments": "None", "currentNetReceivables": "33315000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "513515000", "currentAccountsPayable": "137146000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29199000", "shortLongTermDebtTotal": "1404628000", "totalShareholderEquity": "822197000", "capitalLeaseObligations": "22433000", "otherCurrentLiabilities": "122924000", "totalCurrentLiabilities": "979126000", "otherNonCurrentLiabilities": "102813000", "totalNonCurrentLiabilities": "567350000", "cashAndShortTermInvestments": "330129000", "commonStockSharesOutstanding": "102052181", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "330129000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76097000", "profitLoss": "None", "dividendPayout": "3113000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-49927000", "operatingCashflow": "86976000", "capitalExpenditures": "903000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48212000", "cashflowFromInvestment": "-1054000", "stockBasedCompensation": "3812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3113000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11077000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4492000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 895830000, "cost_of_revenue": 709286000, "gross_profit": 186544000, "research_and_development": null, "selling_general_admin": 79963000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 106581000, "depreciation_amortisation": 4492000, "ebitda": 111073000, "interest_expense": 124287000, "interest_income": null, "other_non_operating": null, "pretax_income": 103758000, "tax_provision": 24158000, "effective_tax_rate": null, "net_income": 76097000, "net_income_continuing_ops": 79600000, "net_income_to_common": 76097000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 330129000, "short_term_investments": null, "net_receivables": 33315000, "inventory": 1473917000, "other_current_assets": null, "total_current_assets": 1870533000, "net_ppe": null, "goodwill": 172207000, "intangible_assets": null, "goodwill_and_intangibles": 172207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 513515000, "total_assets": 2384048000, "short_term_debt": 555512000, "accounts_payable": 137146000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 979126000, "long_term_debt": 293604000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 567350000, "total_liabilities": 1546476000, "total_debt": 849116000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 549837000, "total_equity": 822197000, "shares_outstanding": 102052181, "operating_cash_flow": 86976000, "stock_based_compensation": 3812000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 903000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1054000, "dividends_paid": 3113000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48212000, "free_cash_flow": 87879000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "106581000", "ebitda": "111073000", "netIncome": "76097000", "grossProfit": "186544000", "depreciation": "None", "totalRevenue": "895830000", "costOfRevenue": "709286000", "interestIncome": "None", "incomeBeforeTax": "103758000", "interestExpense": "124287000", "operatingIncome": "106581000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "24158000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "79963000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "709286000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4492000", "sellingGeneralAndAdministrative": "79963000", "netIncomeFromContinuingOperations": "79600000" }, "balance": { "goodwill": "172207000", "inventory": "1473917000", "commonStock": "931000", "currentDebt": "None", "investments": "None", "totalAssets": "2384048000", "longTermDebt": "293604000", "shortTermDebt": "555512000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "549837000", "totalLiabilities": "1546476000", "otherCurrentAssets": "33172000", "totalCurrentAssets": "1870533000", "currentLongTermDebt": "555512000", "longTermInvestments": "14297000", "shortTermInvestments": "None", "currentNetReceivables": "33315000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "513515000", "currentAccountsPayable": "137146000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "29199000", "shortLongTermDebtTotal": "1404628000", "totalShareholderEquity": "822197000", "capitalLeaseObligations": "22433000", "otherCurrentLiabilities": "122924000", "totalCurrentLiabilities": "979126000", "otherNonCurrentLiabilities": "102813000", "totalNonCurrentLiabilities": "567350000", "cashAndShortTermInvestments": "330129000", "commonStockSharesOutstanding": "102052181", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "330129000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76097000", "profitLoss": "None", "dividendPayout": "3113000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-49927000", "operatingCashflow": "86976000", "capitalExpenditures": "903000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48212000", "cashflowFromInvestment": "-1054000", "stockBasedCompensation": "3812000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3113000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11077000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4492000", "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": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "income_statement": { "revenue": 945339000, "cost_of_revenue": 762855000, "gross_profit": 182484000, "ebit": 95849000, "ebitda": 100353000, "pretax_income": 95848000, "tax_provision": 24206000, "net_income": 68764000, "net_income_to_common": 68764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 292510000, "total_current_assets": 1774282000, "total_assets": 2288227000, "short_term_debt": 875672000, "long_term_debt": 875672000, "total_debt": 1751344000, "total_liabilities": 1368748000, "total_equity": 904978000, "shares_outstanding": 105439519, "goodwill_and_intangibles": 172207000 }, "cash_flow": { "operating_cash_flow": 103375000, "capital_expenditure": 1623000, "free_cash_flow": 104998000, "dividends_paid": 3375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 249411, "ticker_id": 1005, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:37:02.614755+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95849000", "ebitda": "100353000", "netIncome": "68764000", "grossProfit": "182484000", "depreciation": "None", "totalRevenue": "945339000", "costOfRevenue": "762855000", "interestIncome": "None", "incomeBeforeTax": "95848000", "interestExpense": "117395000", "operatingIncome": "108775000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "24206000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "73709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4704000", "costofGoodsAndServicesSold": "762855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4504000", "sellingGeneralAndAdministrative": "73709000", "netIncomeFromContinuingOperations": "68764000" }, "balance": { "goodwill": "172207000", "inventory": "1417258000", "commonStock": "931000", "currentDebt": "None", "investments": "None", "totalAssets": "2288227000", "longTermDebt": "875672000", "shortTermDebt": "875672000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "476663000", "totalLiabilities": "1368748000", "otherCurrentAssets": "33081000", "totalCurrentAssets": "1774282000", "currentLongTermDebt": "875672000", "longTermInvestments": "13948000", "shortTermInvestments": "None", "currentNetReceivables": "31433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "513945000", "currentAccountsPayable": "124185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7948000", "shortLongTermDebtTotal": "897972000", "totalShareholderEquity": "904978000", "capitalLeaseObligations": "22300000", "otherCurrentLiabilities": "89854000", "totalCurrentLiabilities": "1252948000", "otherNonCurrentLiabilities": "279037000", "totalNonCurrentLiabilities": "115800000", "cashAndShortTermInvestments": "292510000", "commonStockSharesOutstanding": "105439519", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "292510000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71642000", "profitLoss": "None", "dividendPayout": "3375000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "17602000", "operatingCashflow": "103375000", "capitalExpenditures": "1623000", "changeInReceivables": "2131000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73644000", "cashflowFromInvestment": "-1591000", "stockBasedCompensation": "4044000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "28140000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2985000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4504000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 945339000, "cost_of_revenue": 762855000, "gross_profit": 182484000, "research_and_development": null, "selling_general_admin": 73709000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95849000, "depreciation_amortisation": 4504000, "ebitda": 100353000, "interest_expense": 117395000, "interest_income": null, "other_non_operating": null, "pretax_income": 95848000, "tax_provision": 24206000, "effective_tax_rate": null, "net_income": 68764000, "net_income_continuing_ops": 68764000, "net_income_to_common": 68764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 292510000, "short_term_investments": null, "net_receivables": 31433000, "inventory": 1417258000, "other_current_assets": null, "total_current_assets": 1774282000, "net_ppe": null, "goodwill": 172207000, "intangible_assets": null, "goodwill_and_intangibles": 172207000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 513945000, "total_assets": 2288227000, "short_term_debt": 875672000, "accounts_payable": 124185000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1252948000, "long_term_debt": 875672000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 115800000, "total_liabilities": 1368748000, "total_debt": 1751344000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 476663000, "total_equity": 904978000, "shares_outstanding": 105439519, "operating_cash_flow": 103375000, "stock_based_compensation": 4044000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1623000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1591000, "dividends_paid": 3375000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73644000, "free_cash_flow": 104998000, "net_change_in_cash": 28140000 }, "raw_data": { "income": { "ebit": "95849000", "ebitda": "100353000", "netIncome": "68764000", "grossProfit": "182484000", "depreciation": "None", "totalRevenue": "945339000", "costOfRevenue": "762855000", "interestIncome": "None", "incomeBeforeTax": "95848000", "interestExpense": "117395000", "operatingIncome": "108775000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "24206000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "73709000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4704000", "costofGoodsAndServicesSold": "762855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4504000", "sellingGeneralAndAdministrative": "73709000", "netIncomeFromContinuingOperations": "68764000" }, "balance": { "goodwill": "172207000", "inventory": "1417258000", "commonStock": "931000", "currentDebt": "None", "investments": "None", "totalAssets": "2288227000", "longTermDebt": "875672000", "shortTermDebt": "875672000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "USD", "retainedEarnings": "476663000", "totalLiabilities": "1368748000", "otherCurrentAssets": "33081000", "totalCurrentAssets": "1774282000", "currentLongTermDebt": "875672000", "longTermInvestments": "13948000", "shortTermInvestments": "None", "currentNetReceivables": "31433000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "513945000", "currentAccountsPayable": "124185000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7948000", "shortLongTermDebtTotal": "897972000", "totalShareholderEquity": "904978000", "capitalLeaseObligations": "22300000", "otherCurrentLiabilities": "89854000", "totalCurrentLiabilities": "1252948000", "otherNonCurrentLiabilities": "279037000", "totalNonCurrentLiabilities": "115800000", "cashAndShortTermInvestments": "292510000", "commonStockSharesOutstanding": "105439519", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "292510000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71642000", "profitLoss": "None", "dividendPayout": "3375000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "17602000", "operatingCashflow": "103375000", "capitalExpenditures": "1623000", "changeInReceivables": "2131000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73644000", "cashflowFromInvestment": "-1591000", "stockBasedCompensation": "4044000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3375000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "28140000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2985000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4504000", "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": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "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" ] } } }