{ "ticker": { "uuid": "8e5391ca-5dda-4ea2-aad0-be813344998a", "symbol": "FSV", "name": "FirstService Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/8e5391ca-5dda-4ea2-aad0-be813344998a/", "api_url": "https://sharemaestro.com/factors/api/tickers/8e5391ca-5dda-4ea2-aad0-be813344998a/" }, "ticker_metadata": { "id": 6146, "uuid": "8e5391ca-5dda-4ea2-aad0-be813344998a", "symbol": "FSV", "name": "FirstService Corp", "asset_type": "equity", "market_cap": 6200149000, "stock_exchange_id": 2, "industry": "Real Estate Services", "sector": "Real Estate", "description": "FirstService Corporation provides residential property management and other essential property services to residential and commercial clients in the United States and Canada. The company is headquartered in Toronto, Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "8e5391ca-5dda-4ea2-aad0-be813344998a", "symbol": "FSV", "name": "FirstService Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Real Estate", "industry": "Real Estate Services", "page_url": "https://sharemaestro.com/factors/ticker/8e5391ca-5dda-4ea2-aad0-be813344998a/", "api_url": "https://sharemaestro.com/factors/api/tickers/8e5391ca-5dda-4ea2-aad0-be813344998a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.14, "value": 0.2, "quality": 0.75, "momentum": 0.12, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 140.68, "market_cap": 6457634040, "pe_ratio": 39.6582, "earnings_yield": 0.0252, "ebitda_to_ev": 0.0742, "shareholder_yield": 0.0078, "roe": 0.114, "piotroski_f_score": 6, "momentum_12_1": -0.2304, "volatility_252d": 0.279 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:43.291775+00:00", "batch_id": "" }, "size": { "price_close": 140.68, "market_cap": 6457634040, "market_cap_usd": 6457634040, "enterprise_value": 7358677604, "shares_outstanding": 45903000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 39.6582, "pb_ratio": 4.5191, "ptbv_ratio": null, "ps_ratio": 1.1562, "pcf_ratio": 12.9455, "pfcf_ratio": 10.2976, "ev_ebitda": 13.4689, "ev_ebit": 20.6415, "ev_sales": 1.3176, "ev_fcf": 11.7345, "earnings_yield": 0.0252, "fcf_yield": 0.0852, "price_to_sales": 1.1562, "price_to_book": 4.5191, "price_to_cashflow": 12.9455, "ebitda_to_ev": 0.0742, "sales_yield": 0.759 }, "yield": { "dividend_yield": 0.0078, "buyback_yield": 0, "shareholder_yield": 0.0078, "debt_paydown_yield": null, "total_yield": 0.0078 }, "quality": { "gross_margin": 0.3179, "operating_margin": 0.0638, "net_margin": 0.0292, "ebitda_margin": 0.0978, "fcf_margin": 0.1123, "roe": 0.114, "roa": 0.0379, "roic": 0.1099, "roc_greenblatt": null, "asset_turnover": 1.3011, "cash_conversion": 3.8512, "accruals_ratio": -0.0783, "sbc_to_revenue": 0.0052, "piotroski_f_score": 6, "altman_z_score": 3.4657, "earnings_stability_5y": 0.5181, "revenue_stability_5y": 0.3056, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4137, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.6697, "net_debt_to_ebitda": 1.6492, "debt_to_assets": 0.2598, "interest_coverage": 5.0946, "current_ratio": 1.742, "quick_ratio": 1.4053, "net_debt": 901043564, "local_beta": 0.0002, "volatility_252d": 0.279, "volatility_60d": 0.61, "max_drawdown_12m": -0.3621, "risk_adjusted_momentum": -0.8258 }, "growth": { "revenue_growth_1y": 0.0519, "revenue_growth_3y_cagr": 0.1379, "revenue_growth_5y_cagr": 0.1476, "eps_growth_1y": 0.2442, "eps_growth_3y_cagr": 0.0635, "eps_growth_5y_cagr": 0.1079, "fcf_growth_1y": 0.3734, "book_value_growth_1y": 0.1446, "revenue_growth": 0.0519, "earnings_growth": 0.2442 }, "momentum": { "price_return_1m": 0.0455, "price_return_3m": -0.0526, "price_return_6m": -0.0883, "price_return_9m": -0.2983, "price_return_12m": -0.1954, "price_return_12m_ex1m": -0.2304, "momentum_6m": -0.0883, "momentum_12m": -0.1954, "momentum_12_1": -0.2304, "distance_from_52w_high": -0.308, "distance_from_52w_low": 0.0847, "relative_strength": -0.3533 }, "raw_ttm": { "revenue_ttm": 5585025248, "gross_profit_ttm": 1775664302, "ebit_ttm": 356498316, "ebitda_ttm": 546346911, "net_income_ttm": 162832141, "eps_diluted_ttm": 3.5473, "operating_cash_flow_ttm": 498832751, "capital_expenditure_ttm": 128267258, "fcf_ttm": 627100009, "dividends_paid_ttm": 50143000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 69975741, "cash_and_equivalents": 213981436, "total_current_assets": 1509706000, "total_current_liabilities": 866636000, "net_ppe": null, "total_assets": 4292511000, "total_debt": 1115025000, "total_equity": 1428962000, "net_working_capital": 501926564, "book_value_per_share": 31.13, "retained_earnings": 266361000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2269099895, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 79, "rank_pb": 75, "rank_ptbv": 50, "rank_ps": 31, "rank_pcf": 57, "rank_ev_ebitda": 58, "rank_ev_ebit": 70, "rank_earnings_yield": 79, "rank_fcf_yield": 47, "rank_dividend_yield": 48, "rank_shareholder_yield": 49, "rank_total_yield": 49, "rank_roe": 39, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 68, "rank_fcf_margin": 67, "rank_piotroski": 27, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 38, "rank_eps_growth_5y": 49, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 83, "rank_relative_strength": 81 }, "composites": { "value_composite": 80, "quality_composite": 25, "momentum_composite": 88, "growth_composite": 31, "yield_composite": 33, "svqf_composite": 90, "vc1_composite": 78, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 86, "quality_value_composite": 0.3873, "os_score": 0.14, "value_percentile": 0.2, "quality_percentile": 0.75, "momentum_percentile": 0.12, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 87, "tiny_titans_rank": null, "all_cap_buyback_rank": 59, "small_cap_core_rank": 74, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1160, "ticker_id": 6146, "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": "2026-06-07T06:47:43.291775+00:00", "batch_id": "", "os_score_delta": null, "price_close": 140.68, "market_cap": 6457634040, "market_cap_usd": 6457634040, "enterprise_value": 7358677604, "shares_outstanding": 45903000, "fx_rate_to_usd": null, "pe_ratio": 39.65822718, "pb_ratio": 4.5191083, "ptbv_ratio": null, "ps_ratio": 1.1562408, "pcf_ratio": 12.9454893, "pfcf_ratio": 10.29761433, "ev_ebitda": 13.46887382, "ev_ebit": 20.64154941, "ev_sales": 1.31757284, "ev_fcf": 11.73445622, "earnings_yield": 0.02521545, "fcf_yield": 0.08521912, "dividend_yield": 0.00776492, "buyback_yield": 0, "shareholder_yield": 0.00776492, "debt_paydown_yield": null, "total_yield": 0.00776492, "gross_margin": 0.31793308, "operating_margin": 0.0638311, "net_margin": 0.02915513, "ebitda_margin": 0.09782353, "fcf_margin": 0.11228239, "roe": 0.11395134, "roa": 0.03793401, "roic": 0.10992568, "roc_greenblatt": null, "asset_turnover": 1.30110913, "cash_conversion": 3.85120533, "accruals_ratio": -0.078276, "sbc_to_revenue": 0.0052399, "debt_to_equity": 1.6697036, "net_debt_to_ebitda": 1.64921508, "debt_to_assets": 0.25976055, "interest_coverage": 5.09459866, "current_ratio": 1.7420301, "quick_ratio": 1.40529934, "net_debt": 901043564, "revenue_growth_1y": 0.05185821, "revenue_growth_3y_cagr": 0.13788332, "revenue_growth_5y_cagr": 0.14761633, "eps_growth_1y": 0.24422817, "eps_growth_3y_cagr": 0.06352907, "eps_growth_5y_cagr": 0.10789283, "fcf_growth_1y": 0.37335339, "book_value_growth_1y": 0.14459305, "piotroski_f_score": 6, "altman_z_score": 3.46574611, "earnings_stability_5y": 0.518079, "revenue_stability_5y": 0.305622, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04548157, "price_return_3m": -0.05255785, "price_return_6m": -0.08831569, "price_return_9m": -0.29833312, "price_return_12m": -0.1954067, "price_return_12m_ex1m": -0.23040891, "distance_from_52w_high": -0.30804766, "distance_from_52w_low": 0.0846569, "relative_strength": -0.35334775, "local_beta": 0.0002, "volatility_252d": 0.279001, "volatility_60d": 0.609953, "max_drawdown_12m": -0.36205418, "revenue_ttm": 5585025248, "gross_profit_ttm": 1775664302, "ebit_ttm": 356498316, "ebitda_ttm": 546346911, "net_income_ttm": 162832141, "eps_diluted_ttm": 3.54730935, "operating_cash_flow_ttm": 498832751, "capital_expenditure_ttm": 128267258, "fcf_ttm": 627100009, "dividends_paid_ttm": 50143000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 69975741, "cash_and_equivalents": 213981436, "total_current_assets": 1509706000, "total_current_liabilities": 866636000, "net_ppe": null, "total_assets": 4292511000, "total_debt": 1115025000, "total_equity": 1428962000, "net_working_capital": 501926564, "book_value_per_share": 31.13003507, "retained_earnings": 266361000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2269099895, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 79, "rank_pb": 75, "rank_ptbv": 50, "rank_ps": 31, "rank_pcf": 57, "rank_ev_ebitda": 58, "rank_ev_ebit": 70, "rank_earnings_yield": 79, "rank_fcf_yield": 47, "rank_dividend_yield": 48, "rank_shareholder_yield": 49, "rank_total_yield": 49, "rank_roe": 39, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 68, "rank_fcf_margin": 67, "rank_piotroski": 27, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 38, "rank_eps_growth_5y": 49, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 83, "rank_relative_strength": 81, "value_composite": 80, "quality_composite": 25, "momentum_composite": 88, "growth_composite": 31, "yield_composite": 33, "svqf_composite": 90, "vc1_composite": 78, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 86, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": 87, "tiny_titans_rank": null, "all_cap_buyback_rank": 59, "small_cap_core_rank": 74, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 140.68, "os": 0.14, "value": 0.2, "quality": 0.75, "momentum": 0.12, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 39.6582, "earnings_yield": 0.0252, "shareholder_yield": 0.0078, "roe": 0.114, "momentum_12_1": -0.2304, "complete_fields": { "id": 1160, "ticker_id": 6146, "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": "2026-06-07T06:47:43.291775+00:00", "batch_id": "", "os_score_delta": null, "price_close": 140.68, "market_cap": 6457634040, "market_cap_usd": 6457634040, "enterprise_value": 7358677604, "shares_outstanding": 45903000, "fx_rate_to_usd": null, "pe_ratio": 39.65822718, "pb_ratio": 4.5191083, "ptbv_ratio": null, "ps_ratio": 1.1562408, "pcf_ratio": 12.9454893, "pfcf_ratio": 10.29761433, "ev_ebitda": 13.46887382, "ev_ebit": 20.64154941, "ev_sales": 1.31757284, "ev_fcf": 11.73445622, "earnings_yield": 0.02521545, "fcf_yield": 0.08521912, "dividend_yield": 0.00776492, "buyback_yield": 0, "shareholder_yield": 0.00776492, "debt_paydown_yield": null, "total_yield": 0.00776492, "gross_margin": 0.31793308, "operating_margin": 0.0638311, "net_margin": 0.02915513, "ebitda_margin": 0.09782353, "fcf_margin": 0.11228239, "roe": 0.11395134, "roa": 0.03793401, "roic": 0.10992568, "roc_greenblatt": null, "asset_turnover": 1.30110913, "cash_conversion": 3.85120533, "accruals_ratio": -0.078276, "sbc_to_revenue": 0.0052399, "debt_to_equity": 1.6697036, "net_debt_to_ebitda": 1.64921508, "debt_to_assets": 0.25976055, "interest_coverage": 5.09459866, "current_ratio": 1.7420301, "quick_ratio": 1.40529934, "net_debt": 901043564, "revenue_growth_1y": 0.05185821, "revenue_growth_3y_cagr": 0.13788332, "revenue_growth_5y_cagr": 0.14761633, "eps_growth_1y": 0.24422817, "eps_growth_3y_cagr": 0.06352907, "eps_growth_5y_cagr": 0.10789283, "fcf_growth_1y": 0.37335339, "book_value_growth_1y": 0.14459305, "piotroski_f_score": 6, "altman_z_score": 3.46574611, "earnings_stability_5y": 0.518079, "revenue_stability_5y": 0.305622, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.04548157, "price_return_3m": -0.05255785, "price_return_6m": -0.08831569, "price_return_9m": -0.29833312, "price_return_12m": -0.1954067, "price_return_12m_ex1m": -0.23040891, "distance_from_52w_high": -0.30804766, "distance_from_52w_low": 0.0846569, "relative_strength": -0.35334775, "local_beta": 0.0002, "volatility_252d": 0.279001, "volatility_60d": 0.609953, "max_drawdown_12m": -0.36205418, "revenue_ttm": 5585025248, "gross_profit_ttm": 1775664302, "ebit_ttm": 356498316, "ebitda_ttm": 546346911, "net_income_ttm": 162832141, "eps_diluted_ttm": 3.54730935, "operating_cash_flow_ttm": 498832751, "capital_expenditure_ttm": 128267258, "fcf_ttm": 627100009, "dividends_paid_ttm": 50143000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 69975741, "cash_and_equivalents": 213981436, "total_current_assets": 1509706000, "total_current_liabilities": 866636000, "net_ppe": null, "total_assets": 4292511000, "total_debt": 1115025000, "total_equity": 1428962000, "net_working_capital": 501926564, "book_value_per_share": 31.13003507, "retained_earnings": 266361000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -2269099895, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Real Estate", "rank_pe": 79, "rank_pb": 75, "rank_ptbv": 50, "rank_ps": 31, "rank_pcf": 57, "rank_ev_ebitda": 58, "rank_ev_ebit": 70, "rank_earnings_yield": 79, "rank_fcf_yield": 47, "rank_dividend_yield": 48, "rank_shareholder_yield": 49, "rank_total_yield": 49, "rank_roe": 39, "rank_roc": 50, "rank_roic": 34, "rank_gross_margin": 68, "rank_fcf_margin": 67, "rank_piotroski": 27, "rank_accruals": 28, "rank_sue": 50, "rank_eps_growth_1y": 38, "rank_eps_growth_5y": 49, "rank_revenue_growth_1y": 57, "rank_momentum_12m": 80, "rank_momentum_12m_ex1m": 83, "rank_relative_strength": 81, "value_composite": 80, "quality_composite": 25, "momentum_composite": 88, "growth_composite": 31, "yield_composite": 33, "svqf_composite": 90, "vc1_composite": 78, "vc2_composite": 75, "vc3_composite": 75, "trending_value_composite": null, "overall_composite": 86, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": 87, "tiny_titans_rank": null, "all_cap_buyback_rank": 59, "small_cap_core_rank": 74, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "income_statement": { "revenue": 5518764248, "cost_of_revenue": 3764395946, "gross_profit": 1754368302, "ebit": 341533316, "ebitda": 527358911, "pretax_income": 267568575, "tax_provision": 76047646, "net_income": 145646141, "net_income_to_common": 145646141, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179762263, "total_current_assets": 1100190168, "total_assets": 4275917284, "short_term_debt": 72762000, "long_term_debt": 1069027000, "total_debt": 1141789000, "total_liabilities": 2421522999, "total_equity": 1375999000, "shares_outstanding": 45830000, "goodwill_and_intangibles": 3687639000 }, "cash_flow": { "operating_cash_flow": 453747435, "capital_expenditure": 129940547, "free_cash_flow": 583687982, "dividends_paid": 48886000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 76296, "ticker_id": 6146, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "341533316", "ebitda": "527358911", "netIncome": "145646141", "grossProfit": "1754368302", "depreciation": "None", "totalRevenue": "5518764248", "costOfRevenue": "3764395946", "interestIncome": "None", "incomeBeforeTax": "267568575", "interestExpense": "73964741", "operatingIncome": "335668133", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "76047646", "reportedCurrency": "USD", "netInterestIncome": "-73702000", "nonInterestIncome": "None", "operatingExpenses": "1418700168", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3764395946", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185825595", "sellingGeneralAndAdministrative": "1310778000", "netIncomeFromContinuingOperations": "190747000" }, "balance": { "goodwill": "1501450000", "inventory": "274243000", "commonStock": "1004722222", "currentDebt": "None", "investments": "None", "totalAssets": "4275917284", "longTermDebt": "1069027000", "shortTermDebt": "72762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2186189000", "reportedCurrency": "USD", "retainedEarnings": "259922118", "totalLiabilities": "2421522999", "otherCurrentAssets": "-1100190168", "totalCurrentAssets": "1100190168", "currentLongTermDebt": "13649000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "920427905", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3175727116", "currentAccountsPayable": "547065000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1624014149", "totalShareholderEquity": "1375999000", "capitalLeaseObligations": "301706000", "otherCurrentLiabilities": "260717619", "totalCurrentLiabilities": "880544619", "otherNonCurrentLiabilities": "99239000", "totalNonCurrentLiabilities": "1539372999", "cashAndShortTermInvestments": "179762263", "commonStockSharesOutstanding": "45830000", "intangibleAssetsExcludingGoodwill": "2186189000", "cashAndCashEquivalentsAtCarryingValue": "179762263", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147586125", "profitLoss": "None", "dividendPayout": "48886000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "18126000", "operatingCashflow": "453747435", "capitalExpenditures": "129940547", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-233506327", "cashflowFromInvestment": "-283921691", "stockBasedCompensation": "27387000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48886000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188451182", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5518764248, "cost_of_revenue": 3764395946, "gross_profit": 1754368302, "research_and_development": null, "selling_general_admin": 1310778000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 341533316, "depreciation_amortisation": 185825595, "ebitda": 527358911, "interest_expense": 73964741, "interest_income": null, "other_non_operating": null, "pretax_income": 267568575, "tax_provision": 76047646, "effective_tax_rate": null, "net_income": 145646141, "net_income_continuing_ops": 190747000, "net_income_to_common": 145646141, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 179762263, "short_term_investments": null, "net_receivables": 920427905, "inventory": 274243000, "other_current_assets": null, "total_current_assets": 1100190168, "net_ppe": null, "goodwill": 1501450000, "intangible_assets": 2186189000, "goodwill_and_intangibles": 3687639000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3175727116, "total_assets": 4275917284, "short_term_debt": 72762000, "accounts_payable": 547065000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 880544619, "long_term_debt": 1069027000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1539372999, "total_liabilities": 2421522999, "total_debt": 1141789000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 259922118, "total_equity": 1375999000, "shares_outstanding": 45830000, "operating_cash_flow": 453747435, "stock_based_compensation": 27387000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 129940547, "acquisitions": null, "other_investing": null, "investing_cash_flow": -283921691, "dividends_paid": 48886000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -233506327, "free_cash_flow": 583687982, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "341533316", "ebitda": "527358911", "netIncome": "145646141", "grossProfit": "1754368302", "depreciation": "None", "totalRevenue": "5518764248", "costOfRevenue": "3764395946", "interestIncome": "None", "incomeBeforeTax": "267568575", "interestExpense": "73964741", "operatingIncome": "335668133", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "76047646", "reportedCurrency": "USD", "netInterestIncome": "-73702000", "nonInterestIncome": "None", "operatingExpenses": "1418700168", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3764395946", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185825595", "sellingGeneralAndAdministrative": "1310778000", "netIncomeFromContinuingOperations": "190747000" }, "balance": { "goodwill": "1501450000", "inventory": "274243000", "commonStock": "1004722222", "currentDebt": "None", "investments": "None", "totalAssets": "4275917284", "longTermDebt": "1069027000", "shortTermDebt": "72762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2186189000", "reportedCurrency": "USD", "retainedEarnings": "259922118", "totalLiabilities": "2421522999", "otherCurrentAssets": "-1100190168", "totalCurrentAssets": "1100190168", "currentLongTermDebt": "13649000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "920427905", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3175727116", "currentAccountsPayable": "547065000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1624014149", "totalShareholderEquity": "1375999000", "capitalLeaseObligations": "301706000", "otherCurrentLiabilities": "260717619", "totalCurrentLiabilities": "880544619", "otherNonCurrentLiabilities": "99239000", "totalNonCurrentLiabilities": "1539372999", "cashAndShortTermInvestments": "179762263", "commonStockSharesOutstanding": "45830000", "intangibleAssetsExcludingGoodwill": "2186189000", "cashAndCashEquivalentsAtCarryingValue": "179762263", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147586125", "profitLoss": "None", "dividendPayout": "48886000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "18126000", "operatingCashflow": "453747435", "capitalExpenditures": "129940547", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-233506327", "cashflowFromInvestment": "-283921691", "stockBasedCompensation": "27387000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "48886000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "188451182", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "income_statement": { "revenue": 5216894000, "cost_of_revenue": 3498974000, "gross_profit": 1717920000, "ebit": 340751000, "ebitda": 506020000, "pretax_income": 257898000, "tax_provision": 70124000, "net_income": 134375000, "net_income_to_common": 134375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227598000, "total_current_assets": 1559353000, "total_assets": 4194852000, "short_term_debt": 94682000, "long_term_debt": 1257143000, "total_debt": 1351825000, "total_liabilities": 2557769000, "total_equity": 1187746000, "shares_outstanding": 45280000, "goodwill_and_intangibles": 2110866000 }, "cash_flow": { "operating_cash_flow": 285674000, "capital_expenditure": 112798000, "free_cash_flow": 398472000, "dividends_paid": 43828000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 76301, "ticker_id": 6146, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "340751000", "ebitda": "506020000", "netIncome": "134375000", "grossProfit": "1717920000", "depreciation": "None", "totalRevenue": "5216894000", "costOfRevenue": "3498974000", "interestIncome": "None", "incomeBeforeTax": "257898000", "interestExpense": "82853000", "operatingIncome": "337512000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "70124000", "reportedCurrency": "USD", "netInterestIncome": "-82853000", "nonInterestIncome": "None", "operatingExpenses": "1380408000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3498974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165269000", "sellingGeneralAndAdministrative": "1229541000", "netIncomeFromContinuingOperations": "187774000" }, "balance": { "goodwill": "1395383000", "inventory": "279626000", "commonStock": "929908000", "currentDebt": "None", "investments": "None", "totalAssets": "4194852000", "longTermDebt": "1257143000", "shortTermDebt": "94682000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "715483000", "reportedCurrency": "USD", "retainedEarnings": "165474000", "totalLiabilities": "2557769000", "otherCurrentAssets": "95181000", "totalCurrentAssets": "1559353000", "currentLongTermDebt": "41567000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "956948000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2635499000", "currentAccountsPayable": "174066000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1566248000", "totalShareholderEquity": "1187746000", "capitalLeaseObligations": "267538000", "otherCurrentLiabilities": "376003000", "totalCurrentLiabilities": "850766000", "otherNonCurrentLiabilities": "127267000", "totalNonCurrentLiabilities": "1707003000", "cashAndShortTermInvestments": "227598000", "commonStockSharesOutstanding": "45280000", "intangibleAssetsExcludingGoodwill": "715483000", "cashAndCashEquivalentsAtCarryingValue": "227598000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187774000", "profitLoss": "None", "dividendPayout": "43828000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-19414000", "operatingCashflow": "285674000", "capitalExpenditures": "112798000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74408000", "cashflowFromInvestment": "-323702000", "stockBasedCompensation": "25311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43828000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165269000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5216894000, "cost_of_revenue": 3498974000, "gross_profit": 1717920000, "research_and_development": null, "selling_general_admin": 1229541000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 340751000, "depreciation_amortisation": 165269000, "ebitda": 506020000, "interest_expense": 82853000, "interest_income": null, "other_non_operating": null, "pretax_income": 257898000, "tax_provision": 70124000, "effective_tax_rate": null, "net_income": 134375000, "net_income_continuing_ops": 187774000, "net_income_to_common": 134375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 227598000, "short_term_investments": null, "net_receivables": 956948000, "inventory": 279626000, "other_current_assets": null, "total_current_assets": 1559353000, "net_ppe": null, "goodwill": 1395383000, "intangible_assets": 715483000, "goodwill_and_intangibles": 2110866000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2635499000, "total_assets": 4194852000, "short_term_debt": 94682000, "accounts_payable": 174066000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 850766000, "long_term_debt": 1257143000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1707003000, "total_liabilities": 2557769000, "total_debt": 1351825000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 165474000, "total_equity": 1187746000, "shares_outstanding": 45280000, "operating_cash_flow": 285674000, "stock_based_compensation": 25311000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 112798000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -323702000, "dividends_paid": 43828000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 74408000, "free_cash_flow": 398472000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "340751000", "ebitda": "506020000", "netIncome": "134375000", "grossProfit": "1717920000", "depreciation": "None", "totalRevenue": "5216894000", "costOfRevenue": "3498974000", "interestIncome": "None", "incomeBeforeTax": "257898000", "interestExpense": "82853000", "operatingIncome": "337512000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "70124000", "reportedCurrency": "USD", "netInterestIncome": "-82853000", "nonInterestIncome": "None", "operatingExpenses": "1380408000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3498974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165269000", "sellingGeneralAndAdministrative": "1229541000", "netIncomeFromContinuingOperations": "187774000" }, "balance": { "goodwill": "1395383000", "inventory": "279626000", "commonStock": "929908000", "currentDebt": "None", "investments": "None", "totalAssets": "4194852000", "longTermDebt": "1257143000", "shortTermDebt": "94682000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "715483000", "reportedCurrency": "USD", "retainedEarnings": "165474000", "totalLiabilities": "2557769000", "otherCurrentAssets": "95181000", "totalCurrentAssets": "1559353000", "currentLongTermDebt": "41567000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "956948000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2635499000", "currentAccountsPayable": "174066000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1566248000", "totalShareholderEquity": "1187746000", "capitalLeaseObligations": "267538000", "otherCurrentLiabilities": "376003000", "totalCurrentLiabilities": "850766000", "otherNonCurrentLiabilities": "127267000", "totalNonCurrentLiabilities": "1707003000", "cashAndShortTermInvestments": "227598000", "commonStockSharesOutstanding": "45280000", "intangibleAssetsExcludingGoodwill": "715483000", "cashAndCashEquivalentsAtCarryingValue": "227598000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "187774000", "profitLoss": "None", "dividendPayout": "43828000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-19414000", "operatingCashflow": "285674000", "capitalExpenditures": "112798000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "74408000", "cashflowFromInvestment": "-323702000", "stockBasedCompensation": "25311000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43828000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165269000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "income_statement": { "revenue": 4334548000, "cost_of_revenue": 2947008000, "gross_profit": 1387540000, "ebit": 250702000, "ebitda": 378636000, "pretax_income": 203338000, "tax_provision": 56317000, "net_income": 100391000, "net_income_to_common": 100391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 187617000, "total_current_assets": 1361002000, "total_assets": 3625743000, "short_term_debt": 88030000, "long_term_debt": 1144975000, "total_debt": 1233005000, "total_liabilities": 2268634000, "total_equity": 1024146000, "shares_outstanding": 44794974, "goodwill_and_intangibles": 1807836000 }, "cash_flow": { "operating_cash_flow": 280360000, "capital_expenditure": 92734000, "free_cash_flow": 373094000, "dividends_paid": 39055000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 76306, "ticker_id": 6146, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "250702000", "ebitda": "378636000", "netIncome": "100391000", "grossProfit": "1387540000", "depreciation": "None", "totalRevenue": "4334548000", "costOfRevenue": "2947008000", "interestIncome": "None", "incomeBeforeTax": "203338000", "interestExpense": "47364000", "operatingIncome": "244892000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "56317000", "reportedCurrency": "USD", "netInterestIncome": "-47364000", "nonInterestIncome": "None", "operatingExpenses": "1142648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2947008000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127934000", "sellingGeneralAndAdministrative": "993197000", "netIncomeFromContinuingOperations": "147021000" }, "balance": { "goodwill": "1179825000", "inventory": "246192000", "commonStock": "855817000", "currentDebt": "None", "investments": "None", "totalAssets": "3625743000", "longTermDebt": "1144975000", "shortTermDebt": "88030000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "628011000", "reportedCurrency": "USD", "retainedEarnings": "77480000", "totalLiabilities": "2268634000", "otherCurrentAssets": "76148000", "totalCurrentAssets": "1361002000", "currentLongTermDebt": "37132000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "851045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2264741000", "currentAccountsPayable": "143347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1416928000", "totalShareholderEquity": "1024146000", "capitalLeaseObligations": "234821000", "otherCurrentLiabilities": "352191000", "totalCurrentLiabilities": "770774000", "otherNonCurrentLiabilities": "94558000", "totalNonCurrentLiabilities": "1497860000", "cashAndShortTermInvestments": "187617000", "commonStockSharesOutstanding": "44794974", "intangibleAssetsExcludingGoodwill": "628011000", "cashAndCashEquivalentsAtCarryingValue": "187617000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102232051", "profitLoss": "None", "dividendPayout": "39055000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "22647855", "operatingCashflow": "280360000", "capitalExpenditures": "92734000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "413945000", "cashflowFromInvestment": "-646329000", "stockBasedCompensation": "21385000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39055000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-323", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127934000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4334548000, "cost_of_revenue": 2947008000, "gross_profit": 1387540000, "research_and_development": 0.05, "selling_general_admin": 993197000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 250702000, "depreciation_amortisation": 127934000, "ebitda": 378636000, "interest_expense": 47364000, "interest_income": null, "other_non_operating": null, "pretax_income": 203338000, "tax_provision": 56317000, "effective_tax_rate": null, "net_income": 100391000, "net_income_continuing_ops": 147021000, "net_income_to_common": 100391000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 187617000, "short_term_investments": null, "net_receivables": 851045000, "inventory": 246192000, "other_current_assets": null, "total_current_assets": 1361002000, "net_ppe": null, "goodwill": 1179825000, "intangible_assets": 628011000, "goodwill_and_intangibles": 1807836000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2264741000, "total_assets": 3625743000, "short_term_debt": 88030000, "accounts_payable": 143347000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 770774000, "long_term_debt": 1144975000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1497860000, "total_liabilities": 2268634000, "total_debt": 1233005000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 77480000, "total_equity": 1024146000, "shares_outstanding": 44794974, "operating_cash_flow": 280360000, "stock_based_compensation": 21385000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 92734000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -646329000, "dividends_paid": 39055000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 413945000, "free_cash_flow": 373094000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "250702000", "ebitda": "378636000", "netIncome": "100391000", "grossProfit": "1387540000", "depreciation": "None", "totalRevenue": "4334548000", "costOfRevenue": "2947008000", "interestIncome": "None", "incomeBeforeTax": "203338000", "interestExpense": "47364000", "operatingIncome": "244892000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "56317000", "reportedCurrency": "USD", "netInterestIncome": "-47364000", "nonInterestIncome": "None", "operatingExpenses": "1142648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2947008000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127934000", "sellingGeneralAndAdministrative": "993197000", "netIncomeFromContinuingOperations": "147021000" }, "balance": { "goodwill": "1179825000", "inventory": "246192000", "commonStock": "855817000", "currentDebt": "None", "investments": "None", "totalAssets": "3625743000", "longTermDebt": "1144975000", "shortTermDebt": "88030000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "628011000", "reportedCurrency": "USD", "retainedEarnings": "77480000", "totalLiabilities": "2268634000", "otherCurrentAssets": "76148000", "totalCurrentAssets": "1361002000", "currentLongTermDebt": "37132000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "851045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2264741000", "currentAccountsPayable": "143347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1416928000", "totalShareholderEquity": "1024146000", "capitalLeaseObligations": "234821000", "otherCurrentLiabilities": "352191000", "totalCurrentLiabilities": "770774000", "otherNonCurrentLiabilities": "94558000", "totalNonCurrentLiabilities": "1497860000", "cashAndShortTermInvestments": "187617000", "commonStockSharesOutstanding": "44794974", "intangibleAssetsExcludingGoodwill": "628011000", "cashAndCashEquivalentsAtCarryingValue": "187617000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102232051", "profitLoss": "None", "dividendPayout": "39055000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "22647855", "operatingCashflow": "280360000", "capitalExpenditures": "92734000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "413945000", "cashflowFromInvestment": "-646329000", "stockBasedCompensation": "21385000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "39055000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-323", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127934000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "income_statement": { "revenue": 3745835000, "cost_of_revenue": 2565720000, "gross_profit": 1180115000, "ebit": 219172000, "ebitda": 329312000, "pretax_income": 193981000, "tax_provision": 48974000, "net_income": 121074000, "net_income_to_common": 121074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 136219000, "total_current_assets": 1108872000, "total_assets": 2774514000, "short_term_debt": 84810000, "long_term_debt": 698798000, "total_debt": 783608000, "total_liabilities": 1633619000, "total_equity": 907466000, "shares_outstanding": 44494007, "goodwill_and_intangibles": 1254537000 }, "cash_flow": { "operating_cash_flow": 105893000, "capital_expenditure": 77609000, "free_cash_flow": 183502000, "dividends_paid": 34884000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 76311, "ticker_id": 6146, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "219172000", "ebitda": "329312000", "netIncome": "121074000", "grossProfit": "1180115000", "depreciation": "None", "totalRevenue": "3745835000", "costOfRevenue": "2565720000", "interestIncome": "None", "incomeBeforeTax": "193981000", "interestExpense": "25191000", "operatingIncome": "219026000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "48974000", "reportedCurrency": "USD", "netInterestIncome": "-25191000", "nonInterestIncome": "None", "operatingExpenses": "961089000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2565720000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110140000", "sellingGeneralAndAdministrative": "846429000", "netIncomeFromContinuingOperations": "145007000" }, "balance": { "goodwill": "886086000", "inventory": "242341000", "commonStock": "813029000", "currentDebt": "None", "investments": "None", "totalAssets": "2774514000", "longTermDebt": "698798000", "shortTermDebt": "84810000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "368451000", "reportedCurrency": "USD", "retainedEarnings": "17347000", "totalLiabilities": "1633619000", "otherCurrentAssets": "73476000", "totalCurrentAssets": "1108872000", "currentLongTermDebt": "35665000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "656836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1665642000", "currentAccountsPayable": "115989000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "372556000", "shortLongTermDebtTotal": "952165000", "totalShareholderEquity": "907466000", "capitalLeaseObligations": "217702000", "otherCurrentLiabilities": "301464000", "totalCurrentLiabilities": "636989000", "otherNonCurrentLiabilities": "78178000", "totalNonCurrentLiabilities": "996630000", "cashAndShortTermInvestments": "136219000", "commonStockSharesOutstanding": "44494007", "intangibleAssetsExcludingGoodwill": "368451000", "cashAndCashEquivalentsAtCarryingValue": "136219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145007000", "profitLoss": "None", "dividendPayout": "34884000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-71517000", "operatingCashflow": "105893000", "capitalExpenditures": "77609000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18782000", "cashflowFromInvestment": "-160800000", "stockBasedCompensation": "18965000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34884000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11808799", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110140000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3745835000, "cost_of_revenue": 2565720000, "gross_profit": 1180115000, "research_and_development": 0.05, "selling_general_admin": 846429000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 219172000, "depreciation_amortisation": 110140000, "ebitda": 329312000, "interest_expense": 25191000, "interest_income": null, "other_non_operating": null, "pretax_income": 193981000, "tax_provision": 48974000, "effective_tax_rate": null, "net_income": 121074000, "net_income_continuing_ops": 145007000, "net_income_to_common": 121074000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 136219000, "short_term_investments": null, "net_receivables": 656836000, "inventory": 242341000, "other_current_assets": null, "total_current_assets": 1108872000, "net_ppe": null, "goodwill": 886086000, "intangible_assets": 368451000, "goodwill_and_intangibles": 1254537000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1665642000, "total_assets": 2774514000, "short_term_debt": 84810000, "accounts_payable": 115989000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 636989000, "long_term_debt": 698798000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 996630000, "total_liabilities": 1633619000, "total_debt": 783608000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 17347000, "total_equity": 907466000, "shares_outstanding": 44494007, "operating_cash_flow": 105893000, "stock_based_compensation": 18965000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 77609000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -160800000, "dividends_paid": 34884000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18782000, "free_cash_flow": 183502000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "219172000", "ebitda": "329312000", "netIncome": "121074000", "grossProfit": "1180115000", "depreciation": "None", "totalRevenue": "3745835000", "costOfRevenue": "2565720000", "interestIncome": "None", "incomeBeforeTax": "193981000", "interestExpense": "25191000", "operatingIncome": "219026000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "48974000", "reportedCurrency": "USD", "netInterestIncome": "-25191000", "nonInterestIncome": "None", "operatingExpenses": "961089000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2565720000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110140000", "sellingGeneralAndAdministrative": "846429000", "netIncomeFromContinuingOperations": "145007000" }, "balance": { "goodwill": "886086000", "inventory": "242341000", "commonStock": "813029000", "currentDebt": "None", "investments": "None", "totalAssets": "2774514000", "longTermDebt": "698798000", "shortTermDebt": "84810000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "368451000", "reportedCurrency": "USD", "retainedEarnings": "17347000", "totalLiabilities": "1633619000", "otherCurrentAssets": "73476000", "totalCurrentAssets": "1108872000", "currentLongTermDebt": "35665000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "656836000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1665642000", "currentAccountsPayable": "115989000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "372556000", "shortLongTermDebtTotal": "952165000", "totalShareholderEquity": "907466000", "capitalLeaseObligations": "217702000", "otherCurrentLiabilities": "301464000", "totalCurrentLiabilities": "636989000", "otherNonCurrentLiabilities": "78178000", "totalNonCurrentLiabilities": "996630000", "cashAndShortTermInvestments": "136219000", "commonStockSharesOutstanding": "44494007", "intangibleAssetsExcludingGoodwill": "368451000", "cashAndCashEquivalentsAtCarryingValue": "136219000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "145007000", "profitLoss": "None", "dividendPayout": "34884000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-71517000", "operatingCashflow": "105893000", "capitalExpenditures": "77609000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18782000", "cashflowFromInvestment": "-160800000", "stockBasedCompensation": "18965000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34884000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-11808799", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110140000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "income_statement": { "revenue": 3249072000, "cost_of_revenue": 2202840000, "gross_profit": 1046232000, "ebit": 225041000, "ebitda": 324006000, "pretax_income": 209005000, "tax_provision": 52875000, "net_income": 135212000, "net_income_to_common": 135212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165665000, "total_current_assets": 964660000, "total_assets": 2509023000, "short_term_debt": 105483000, "long_term_debt": 595368000, "total_debt": 700851000, "total_liabilities": 1490166000, "total_equity": 799722000, "shares_outstanding": 44400819, "goodwill_and_intangibles": 1225469000 }, "cash_flow": { "operating_cash_flow": 167269000, "capital_expenditure": 58204000, "free_cash_flow": 225473000, "dividends_paid": 31207000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 76316, "ticker_id": 6146, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "225041000", "ebitda": "324006000", "netIncome": "135212000", "grossProfit": "1046232000", "depreciation": "None", "totalRevenue": "3249072000", "costOfRevenue": "2202840000", "interestIncome": "None", "incomeBeforeTax": "209005000", "interestExpense": "16036000", "operatingIncome": "201642000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "52875000", "reportedCurrency": "USD", "netInterestIncome": "-16036000", "nonInterestIncome": "None", "operatingExpenses": "844590000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2202840000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98965000", "sellingGeneralAndAdministrative": "733602000", "netIncomeFromContinuingOperations": "156130000" }, "balance": { "goodwill": "843362000", "inventory": "161387000", "commonStock": "797428000", "currentDebt": "None", "investments": "None", "totalAssets": "2509023000", "longTermDebt": "595368000", "shortTermDebt": "105483000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "382107000", "reportedCurrency": "USD", "retainedEarnings": "-67920000", "totalLiabilities": "1490166000", "otherCurrentAssets": "86044000", "totalCurrentAssets": "964660000", "currentLongTermDebt": "57436000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "551564000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1544363000", "currentAccountsPayable": "100125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "297796000", "shortLongTermDebtTotal": "823188000", "totalShareholderEquity": "799722000", "capitalLeaseObligations": "170384000", "otherCurrentLiabilities": "288405000", "totalCurrentLiabilities": "618472000", "otherNonCurrentLiabilities": "111919000", "totalNonCurrentLiabilities": "871694000", "cashAndShortTermInvestments": "165665000", "commonStockSharesOutstanding": "44400819", "intangibleAssetsExcludingGoodwill": "382107000", "cashAndCashEquivalentsAtCarryingValue": "165665000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "156130000", "profitLoss": "None", "dividendPayout": "31207000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-15505000", "operatingCashflow": "167269000", "capitalExpenditures": "58204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24431000", "cashflowFromInvestment": "-206320000", "stockBasedCompensation": "15755000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31207000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21393091", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98965000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3249072000, "cost_of_revenue": 2202840000, "gross_profit": 1046232000, "research_and_development": 0.06, "selling_general_admin": 733602000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 225041000, "depreciation_amortisation": 98965000, "ebitda": 324006000, "interest_expense": 16036000, "interest_income": null, "other_non_operating": null, "pretax_income": 209005000, "tax_provision": 52875000, "effective_tax_rate": null, "net_income": 135212000, "net_income_continuing_ops": 156130000, "net_income_to_common": 135212000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165665000, "short_term_investments": null, "net_receivables": 551564000, "inventory": 161387000, "other_current_assets": null, "total_current_assets": 964660000, "net_ppe": null, "goodwill": 843362000, "intangible_assets": 382107000, "goodwill_and_intangibles": 1225469000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1544363000, "total_assets": 2509023000, "short_term_debt": 105483000, "accounts_payable": 100125000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 618472000, "long_term_debt": 595368000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 871694000, "total_liabilities": 1490166000, "total_debt": 700851000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -67920000, "total_equity": 799722000, "shares_outstanding": 44400819, "operating_cash_flow": 167269000, "stock_based_compensation": 15755000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58204000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -206320000, "dividends_paid": 31207000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24431000, "free_cash_flow": 225473000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "225041000", "ebitda": "324006000", "netIncome": "135212000", "grossProfit": "1046232000", "depreciation": "None", "totalRevenue": "3249072000", "costOfRevenue": "2202840000", "interestIncome": "None", "incomeBeforeTax": "209005000", "interestExpense": "16036000", "operatingIncome": "201642000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "52875000", "reportedCurrency": "USD", "netInterestIncome": "-16036000", "nonInterestIncome": "None", "operatingExpenses": "844590000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2202840000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98965000", "sellingGeneralAndAdministrative": "733602000", "netIncomeFromContinuingOperations": "156130000" }, "balance": { "goodwill": "843362000", "inventory": "161387000", "commonStock": "797428000", "currentDebt": "None", "investments": "None", "totalAssets": "2509023000", "longTermDebt": "595368000", "shortTermDebt": "105483000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "382107000", "reportedCurrency": "USD", "retainedEarnings": "-67920000", "totalLiabilities": "1490166000", "otherCurrentAssets": "86044000", "totalCurrentAssets": "964660000", "currentLongTermDebt": "57436000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "551564000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1544363000", "currentAccountsPayable": "100125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "297796000", "shortLongTermDebtTotal": "823188000", "totalShareholderEquity": "799722000", "capitalLeaseObligations": "170384000", "otherCurrentLiabilities": "288405000", "totalCurrentLiabilities": "618472000", "otherNonCurrentLiabilities": "111919000", "totalNonCurrentLiabilities": "871694000", "cashAndShortTermInvestments": "165665000", "commonStockSharesOutstanding": "44400819", "intangibleAssetsExcludingGoodwill": "382107000", "cashAndCashEquivalentsAtCarryingValue": "165665000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "156130000", "profitLoss": "None", "dividendPayout": "31207000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-15505000", "operatingCashflow": "167269000", "capitalExpenditures": "58204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24431000", "cashflowFromInvestment": "-206320000", "stockBasedCompensation": "15755000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31207000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21393091", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98965000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "income_statement": { "revenue": 2772415000, "cost_of_revenue": 1871798000, "gross_profit": 900617000, "ebit": 169773000, "ebitda": 268155000, "pretax_income": 145455000, "tax_provision": 35865000, "net_income": 87259000, "net_income_to_common": 87259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184295000, "total_current_assets": 819316000, "total_assets": 2196540000, "short_term_debt": 91793000, "long_term_debt": 533126000, "total_debt": 624919000, "total_liabilities": 1343108000, "total_equity": 660398000, "shares_outstanding": 43184097, "goodwill_and_intangibles": 1082500000 }, "cash_flow": { "operating_cash_flow": 291765000, "capital_expenditure": 39415000, "free_cash_flow": 331180000, "dividends_paid": 27448000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 76321, "ticker_id": 6146, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "169773000", "ebitda": "268155000", "netIncome": "87259000", "grossProfit": "900617000", "depreciation": "None", "totalRevenue": "2772415000", "costOfRevenue": "1871798000", "interestIncome": "None", "incomeBeforeTax": "145455000", "interestExpense": "24318000", "operatingIncome": "169412000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "35865000", "reportedCurrency": "USD", "netInterestIncome": "-24318000", "nonInterestIncome": "None", "operatingExpenses": "731205000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1871798000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98382000", "sellingGeneralAndAdministrative": "628523000", "netIncomeFromContinuingOperations": "109590000" }, "balance": { "goodwill": "703738000", "inventory": "141979000", "commonStock": "770032000", "currentDebt": "None", "investments": "None", "totalAssets": "2196540000", "longTermDebt": "533126000", "shortTermDebt": "91793000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "378762000", "reportedCurrency": "USD", "retainedEarnings": "-171085000", "totalLiabilities": "1343108000", "otherCurrentAssets": "74152000", "totalCurrentAssets": "819316000", "currentLongTermDebt": "56478000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "418890000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1377224000", "currentAccountsPayable": "98500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "279754000", "shortLongTermDebtTotal": "753712000", "totalShareholderEquity": "660398000", "capitalLeaseObligations": "164108000", "otherCurrentLiabilities": "252705000", "totalCurrentLiabilities": "543751000", "otherNonCurrentLiabilities": "96093000", "totalNonCurrentLiabilities": "799357000", "cashAndShortTermInvestments": "184295000", "commonStockSharesOutstanding": "43184097", "intangibleAssetsExcludingGoodwill": "378762000", "cashAndCashEquivalentsAtCarryingValue": "184295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109590000", "profitLoss": "None", "dividendPayout": "27448000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-44235000", "operatingCashflow": "291765000", "capitalExpenditures": "39415000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75196000", "cashflowFromInvestment": "-142262000", "stockBasedCompensation": "11628000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27448000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98382000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2772415000, "cost_of_revenue": 1871798000, "gross_profit": 900617000, "research_and_development": 0.05, "selling_general_admin": 628523000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 169773000, "depreciation_amortisation": 98382000, "ebitda": 268155000, "interest_expense": 24318000, "interest_income": null, "other_non_operating": null, "pretax_income": 145455000, "tax_provision": 35865000, "effective_tax_rate": null, "net_income": 87259000, "net_income_continuing_ops": 109590000, "net_income_to_common": 87259000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184295000, "short_term_investments": null, "net_receivables": 418890000, "inventory": 141979000, "other_current_assets": null, "total_current_assets": 819316000, "net_ppe": null, "goodwill": 703738000, "intangible_assets": 378762000, "goodwill_and_intangibles": 1082500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1377224000, "total_assets": 2196540000, "short_term_debt": 91793000, "accounts_payable": 98500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 543751000, "long_term_debt": 533126000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 799357000, "total_liabilities": 1343108000, "total_debt": 624919000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -171085000, "total_equity": 660398000, "shares_outstanding": 43184097, "operating_cash_flow": 291765000, "stock_based_compensation": 11628000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39415000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -142262000, "dividends_paid": 27448000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -75196000, "free_cash_flow": 331180000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "169773000", "ebitda": "268155000", "netIncome": "87259000", "grossProfit": "900617000", "depreciation": "None", "totalRevenue": "2772415000", "costOfRevenue": "1871798000", "interestIncome": "None", "incomeBeforeTax": "145455000", "interestExpense": "24318000", "operatingIncome": "169412000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "35865000", "reportedCurrency": "USD", "netInterestIncome": "-24318000", "nonInterestIncome": "None", "operatingExpenses": "731205000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.05", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1871798000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98382000", "sellingGeneralAndAdministrative": "628523000", "netIncomeFromContinuingOperations": "109590000" }, "balance": { "goodwill": "703738000", "inventory": "141979000", "commonStock": "770032000", "currentDebt": "None", "investments": "None", "totalAssets": "2196540000", "longTermDebt": "533126000", "shortTermDebt": "91793000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "378762000", "reportedCurrency": "USD", "retainedEarnings": "-171085000", "totalLiabilities": "1343108000", "otherCurrentAssets": "74152000", "totalCurrentAssets": "819316000", "currentLongTermDebt": "56478000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "418890000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1377224000", "currentAccountsPayable": "98500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "279754000", "shortLongTermDebtTotal": "753712000", "totalShareholderEquity": "660398000", "capitalLeaseObligations": "164108000", "otherCurrentLiabilities": "252705000", "totalCurrentLiabilities": "543751000", "otherNonCurrentLiabilities": "96093000", "totalNonCurrentLiabilities": "799357000", "cashAndShortTermInvestments": "184295000", "commonStockSharesOutstanding": "43184097", "intangibleAssetsExcludingGoodwill": "378762000", "cashAndCashEquivalentsAtCarryingValue": "184295000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109590000", "profitLoss": "None", "dividendPayout": "27448000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-44235000", "operatingCashflow": "291765000", "capitalExpenditures": "39415000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-75196000", "cashflowFromInvestment": "-142262000", "stockBasedCompensation": "11628000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27448000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "98382000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "income_statement": { "revenue": 2407410000, "cost_of_revenue": 1634097000, "gross_profit": 773313000, "ebit": -168404000, "ebitda": -88847000, "pretax_income": -200484000, "tax_provision": 27147000, "net_income": -251610000, "net_income_to_common": -251610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 121198000, "total_current_assets": 668136000, "total_assets": 1954057000, "short_term_debt": 36167000, "long_term_debt": 761078000, "total_debt": 797245000, "total_liabilities": 1353508000, "total_equity": 425887000, "shares_outstanding": 38225276, "goodwill_and_intangibles": 1011071000 }, "cash_flow": { "operating_cash_flow": 107808000, "capital_expenditure": 46628000, "free_cash_flow": 154436000, "dividends_paid": 22044000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 76326, "ticker_id": 6146, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-168404000", "ebitda": "-88847000", "netIncome": "-251610000", "grossProfit": "773313000", "depreciation": "None", "totalRevenue": "2407410000", "costOfRevenue": "1634097000", "interestIncome": "32080000", "incomeBeforeTax": "-200484000", "interestExpense": "32080000", "operatingIncome": "-174419000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "27147000", "reportedCurrency": "USD", "netInterestIncome": "-32080000", "nonInterestIncome": "None", "operatingExpenses": "947732000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1634097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79557000", "sellingGeneralAndAdministrative": "546257000", "netIncomeFromContinuingOperations": "-227631000" }, "balance": { "goodwill": "644847000", "inventory": "94511000", "commonStock": "605428000", "currentDebt": "None", "investments": "None", "totalAssets": "1954057000", "longTermDebt": "761078000", "shortTermDebt": "36167000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "366224000", "reportedCurrency": "USD", "retainedEarnings": "-229874000", "totalLiabilities": "1353508000", "otherCurrentAssets": "58697000", "totalCurrentAssets": "668136000", "currentLongTermDebt": "5545000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "393730000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1285921000", "currentAccountsPayable": "76226000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "264438000", "shortLongTermDebtTotal": "908492000", "totalShareholderEquity": "425887000", "capitalLeaseObligations": "141869000", "otherCurrentLiabilities": "170260000", "totalCurrentLiabilities": "358207000", "otherNonCurrentLiabilities": "53557000", "totalNonCurrentLiabilities": "995301000", "cashAndShortTermInvestments": "121198000", "commonStockSharesOutstanding": "38225276", "intangibleAssetsExcludingGoodwill": "366224000", "cashAndCashEquivalentsAtCarryingValue": "121198000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-227631000", "profitLoss": "None", "dividendPayout": "22044000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-7107000", "operatingCashflow": "107808000", "capitalExpenditures": "46628000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "561142000", "cashflowFromInvestment": "-614965000", "stockBasedCompensation": "259629000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22044000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "624052000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79557000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2407410000, "cost_of_revenue": 1634097000, "gross_profit": 773313000, "research_and_development": 0.08, "selling_general_admin": 546257000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -168404000, "depreciation_amortisation": 79557000, "ebitda": -88847000, "interest_expense": 32080000, "interest_income": null, "other_non_operating": null, "pretax_income": -200484000, "tax_provision": 27147000, "effective_tax_rate": null, "net_income": -251610000, "net_income_continuing_ops": -227631000, "net_income_to_common": -251610000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 121198000, "short_term_investments": null, "net_receivables": 393730000, "inventory": 94511000, "other_current_assets": null, "total_current_assets": 668136000, "net_ppe": null, "goodwill": 644847000, "intangible_assets": 366224000, "goodwill_and_intangibles": 1011071000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1285921000, "total_assets": 1954057000, "short_term_debt": 36167000, "accounts_payable": 76226000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 358207000, "long_term_debt": 761078000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 995301000, "total_liabilities": 1353508000, "total_debt": 797245000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -229874000, "total_equity": 425887000, "shares_outstanding": 38225276, "operating_cash_flow": 107808000, "stock_based_compensation": 259629000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46628000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -614965000, "dividends_paid": 22044000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 561142000, "free_cash_flow": 154436000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-168404000", "ebitda": "-88847000", "netIncome": "-251610000", "grossProfit": "773313000", "depreciation": "None", "totalRevenue": "2407410000", "costOfRevenue": "1634097000", "interestIncome": "32080000", "incomeBeforeTax": "-200484000", "interestExpense": "32080000", "operatingIncome": "-174419000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "27147000", "reportedCurrency": "USD", "netInterestIncome": "-32080000", "nonInterestIncome": "None", "operatingExpenses": "947732000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.08", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1634097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79557000", "sellingGeneralAndAdministrative": "546257000", "netIncomeFromContinuingOperations": "-227631000" }, "balance": { "goodwill": "644847000", "inventory": "94511000", "commonStock": "605428000", "currentDebt": "None", "investments": "None", "totalAssets": "1954057000", "longTermDebt": "761078000", "shortTermDebt": "36167000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "366224000", "reportedCurrency": "USD", "retainedEarnings": "-229874000", "totalLiabilities": "1353508000", "otherCurrentAssets": "58697000", "totalCurrentAssets": "668136000", "currentLongTermDebt": "5545000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "393730000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1285921000", "currentAccountsPayable": "76226000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "264438000", "shortLongTermDebtTotal": "908492000", "totalShareholderEquity": "425887000", "capitalLeaseObligations": "141869000", "otherCurrentLiabilities": "170260000", "totalCurrentLiabilities": "358207000", "otherNonCurrentLiabilities": "53557000", "totalNonCurrentLiabilities": "995301000", "cashAndShortTermInvestments": "121198000", "commonStockSharesOutstanding": "38225276", "intangibleAssetsExcludingGoodwill": "366224000", "cashAndCashEquivalentsAtCarryingValue": "121198000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-227631000", "profitLoss": "None", "dividendPayout": "22044000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-7107000", "operatingCashflow": "107808000", "capitalExpenditures": "46628000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "561142000", "cashflowFromInvestment": "-614965000", "stockBasedCompensation": "259629000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22044000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "624052000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79557000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "income_statement": { "revenue": 1931473000, "cost_of_revenue": 1320252000, "gross_profit": 611221000, "ebit": -1522792637, "ebitda": 184844000, "pretax_income": 115202000, "tax_provision": 24922000, "net_income": 65865000, "net_income_to_common": 65865000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66340000, "total_current_assets": 415072000, "total_assets": 1007474000, "short_term_debt": 3915000, "long_term_debt": 330608000, "total_debt": 334523000, "total_liabilities": 771248000, "total_equity": 236226000, "shares_outstanding": 36571300, "goodwill_and_intangibles": 483953000 }, "cash_flow": { "operating_cash_flow": 99461000, "capital_expenditure": 40597000, "free_cash_flow": 140058000, "dividends_paid": 18780000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 76331, "ticker_id": 6146, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-1522792637", "ebitda": "184844000", "netIncome": "65865000", "grossProfit": "611221000", "depreciation": "None", "totalRevenue": "1931473000", "costOfRevenue": "1320252000", "interestIncome": "12620000", "incomeBeforeTax": "115202000", "interestExpense": "12620000", "operatingIncome": "127568000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "24922000", "reportedCurrency": "USD", "netInterestIncome": "-12620000", "nonInterestIncome": "None", "operatingExpenses": "479149000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1320252000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1707636637", "sellingGeneralAndAdministrative": "426377000", "netIncomeFromContinuingOperations": "90280000" }, "balance": { "goodwill": "335155000", "inventory": "48227000", "commonStock": "148707000", "currentDebt": "None", "investments": "None", "totalAssets": "1007474000", "longTermDebt": "330608000", "shortTermDebt": "3915000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "148798000", "reportedCurrency": "USD", "retainedEarnings": "45537000", "totalLiabilities": "771248000", "otherCurrentAssets": "60580000", "totalCurrentAssets": "415072000", "currentLongTermDebt": "3915000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "239925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "592402000", "currentAccountsPayable": "41709000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "98102000", "shortLongTermDebtTotal": "334523000", "totalShareholderEquity": "236226000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "181323000", "totalCurrentLiabilities": "226947000", "otherNonCurrentLiabilities": "42078000", "totalNonCurrentLiabilities": "544301000", "cashAndShortTermInvestments": "66340000", "commonStockSharesOutstanding": "36571300", "intangibleAssetsExcludingGoodwill": "148798000", "cashAndCashEquivalentsAtCarryingValue": "66340000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90280000", "profitLoss": "None", "dividendPayout": "18780000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-5780000", "operatingCashflow": "99461000", "capitalExpenditures": "40597000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20442000", "cashflowFromInvestment": "-106199000", "stockBasedCompensation": "5767000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18780000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52772000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1931473000, "cost_of_revenue": 1320252000, "gross_profit": 611221000, "research_and_development": 0.06, "selling_general_admin": 426377000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -1522792637, "depreciation_amortisation": 1707636637, "ebitda": 184844000, "interest_expense": 12620000, "interest_income": null, "other_non_operating": null, "pretax_income": 115202000, "tax_provision": 24922000, "effective_tax_rate": null, "net_income": 65865000, "net_income_continuing_ops": 90280000, "net_income_to_common": 65865000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66340000, "short_term_investments": null, "net_receivables": 239925000, "inventory": 48227000, "other_current_assets": null, "total_current_assets": 415072000, "net_ppe": null, "goodwill": 335155000, "intangible_assets": 148798000, "goodwill_and_intangibles": 483953000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 592402000, "total_assets": 1007474000, "short_term_debt": 3915000, "accounts_payable": 41709000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 226947000, "long_term_debt": 330608000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 544301000, "total_liabilities": 771248000, "total_debt": 334523000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 45537000, "total_equity": 236226000, "shares_outstanding": 36571300, "operating_cash_flow": 99461000, "stock_based_compensation": 5767000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40597000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106199000, "dividends_paid": 18780000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 20442000, "free_cash_flow": 140058000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-1522792637", "ebitda": "184844000", "netIncome": "65865000", "grossProfit": "611221000", "depreciation": "None", "totalRevenue": "1931473000", "costOfRevenue": "1320252000", "interestIncome": "12620000", "incomeBeforeTax": "115202000", "interestExpense": "12620000", "operatingIncome": "127568000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "24922000", "reportedCurrency": "USD", "netInterestIncome": "-12620000", "nonInterestIncome": "None", "operatingExpenses": "479149000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0.06", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1320252000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "1707636637", "sellingGeneralAndAdministrative": "426377000", "netIncomeFromContinuingOperations": "90280000" }, "balance": { "goodwill": "335155000", "inventory": "48227000", "commonStock": "148707000", "currentDebt": "None", "investments": "None", "totalAssets": "1007474000", "longTermDebt": "330608000", "shortTermDebt": "3915000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "148798000", "reportedCurrency": "USD", "retainedEarnings": "45537000", "totalLiabilities": "771248000", "otherCurrentAssets": "60580000", "totalCurrentAssets": "415072000", "currentLongTermDebt": "3915000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "239925000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "592402000", "currentAccountsPayable": "41709000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "98102000", "shortLongTermDebtTotal": "334523000", "totalShareholderEquity": "236226000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "181323000", "totalCurrentLiabilities": "226947000", "otherNonCurrentLiabilities": "42078000", "totalNonCurrentLiabilities": "544301000", "cashAndShortTermInvestments": "66340000", "commonStockSharesOutstanding": "36571300", "intangibleAssetsExcludingGoodwill": "148798000", "cashAndCashEquivalentsAtCarryingValue": "66340000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "90280000", "profitLoss": "None", "dividendPayout": "18780000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-5780000", "operatingCashflow": "99461000", "capitalExpenditures": "40597000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "20442000", "cashflowFromInvestment": "-106199000", "stockBasedCompensation": "5767000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18780000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52772000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "income_statement": { "revenue": 1317087000, "cost_of_revenue": 886433000, "gross_profit": 430654000, "ebit": 47643000, "ebitda": 95709000, "pretax_income": 32368000, "tax_provision": 8745000, "net_income": 19989000, "net_income_to_common": 19989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 213981436, "total_current_assets": 1509706000, "total_assets": 4292511000, "short_term_debt": 72838000, "long_term_debt": 1042187000, "total_debt": 1115025000, "total_liabilities": 2385943000, "total_equity": 1428962000, "shares_outstanding": 45903000, "goodwill_and_intangibles": 3698061895 }, "cash_flow": { "operating_cash_flow": 88220000, "capital_expenditure": 28435000, "free_cash_flow": 116655000, "dividends_paid": 12574000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 76294, "ticker_id": 6146, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47643000", "ebitda": "95709000", "netIncome": "19989000", "grossProfit": "430654000", "depreciation": "None", "totalRevenue": "1317087000", "costOfRevenue": "886433000", "interestIncome": "None", "incomeBeforeTax": "32368000", "interestExpense": "15275000", "operatingIncome": "48160000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "8745000", "reportedCurrency": "USD", "netInterestIncome": "-15275000", "nonInterestIncome": "None", "operatingExpenses": "382494000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "886433000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48066000", "sellingGeneralAndAdministrative": "334428000", "netIncomeFromContinuingOperations": "23623000" }, "balance": { "goodwill": "1509886000", "inventory": "291823000", "commonStock": "1055418000", "currentDebt": "None", "investments": "None", "totalAssets": "4292511000", "longTermDebt": "1042187000", "shortTermDebt": "72838000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2188175895", "reportedCurrency": "USD", "retainedEarnings": "266361000", "totalLiabilities": "2385943000", "otherCurrentAssets": "416085564", "totalCurrentAssets": "1509706000", "currentLongTermDebt": "13490000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "879639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2782805000", "currentAccountsPayable": "174180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1366309000", "totalShareholderEquity": "1428962000", "capitalLeaseObligations": "310632000", "otherCurrentLiabilities": "407489000", "totalCurrentLiabilities": "866636000", "otherNonCurrentLiabilities": "121216000", "totalNonCurrentLiabilities": "1519307000", "cashAndShortTermInvestments": "213981436", "commonStockSharesOutstanding": "45903000", "intangibleAssetsExcludingGoodwill": "2188175895", "cashAndCashEquivalentsAtCarryingValue": "213981436", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23623000", "profitLoss": "None", "dividendPayout": "12574000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-20470465", "operatingCashflow": "88220000", "capitalExpenditures": "28435000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21152000", "cashflowFromInvestment": "-34057000", "stockBasedCompensation": "9477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12574000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48066000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1317087000, "cost_of_revenue": 886433000, "gross_profit": 430654000, "research_and_development": null, "selling_general_admin": 334428000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47643000, "depreciation_amortisation": 48066000, "ebitda": 95709000, "interest_expense": 15275000, "interest_income": null, "other_non_operating": null, "pretax_income": 32368000, "tax_provision": 8745000, "effective_tax_rate": null, "net_income": 19989000, "net_income_continuing_ops": 23623000, "net_income_to_common": 19989000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 213981436, "short_term_investments": null, "net_receivables": 879639000, "inventory": 291823000, "other_current_assets": null, "total_current_assets": 1509706000, "net_ppe": null, "goodwill": 1509886000, "intangible_assets": 2188175895, "goodwill_and_intangibles": 3698061895, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2782805000, "total_assets": 4292511000, "short_term_debt": 72838000, "accounts_payable": 174180000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 866636000, "long_term_debt": 1042187000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1519307000, "total_liabilities": 2385943000, "total_debt": 1115025000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 266361000, "total_equity": 1428962000, "shares_outstanding": 45903000, "operating_cash_flow": 88220000, "stock_based_compensation": 9477000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28435000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34057000, "dividends_paid": 12574000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -21152000, "free_cash_flow": 116655000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47643000", "ebitda": "95709000", "netIncome": "19989000", "grossProfit": "430654000", "depreciation": "None", "totalRevenue": "1317087000", "costOfRevenue": "886433000", "interestIncome": "None", "incomeBeforeTax": "32368000", "interestExpense": "15275000", "operatingIncome": "48160000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "8745000", "reportedCurrency": "USD", "netInterestIncome": "-15275000", "nonInterestIncome": "None", "operatingExpenses": "382494000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "886433000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "48066000", "sellingGeneralAndAdministrative": "334428000", "netIncomeFromContinuingOperations": "23623000" }, "balance": { "goodwill": "1509886000", "inventory": "291823000", "commonStock": "1055418000", "currentDebt": "None", "investments": "None", "totalAssets": "4292511000", "longTermDebt": "1042187000", "shortTermDebt": "72838000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2188175895", "reportedCurrency": "USD", "retainedEarnings": "266361000", "totalLiabilities": "2385943000", "otherCurrentAssets": "416085564", "totalCurrentAssets": "1509706000", "currentLongTermDebt": "13490000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "879639000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2782805000", "currentAccountsPayable": "174180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1366309000", "totalShareholderEquity": "1428962000", "capitalLeaseObligations": "310632000", "otherCurrentLiabilities": "407489000", "totalCurrentLiabilities": "866636000", "otherNonCurrentLiabilities": "121216000", "totalNonCurrentLiabilities": "1519307000", "cashAndShortTermInvestments": "213981436", "commonStockSharesOutstanding": "45903000", "intangibleAssetsExcludingGoodwill": "2188175895", "cashAndCashEquivalentsAtCarryingValue": "213981436", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23623000", "profitLoss": "None", "dividendPayout": "12574000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-20470465", "operatingCashflow": "88220000", "capitalExpenditures": "28435000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-21152000", "cashflowFromInvestment": "-34057000", "stockBasedCompensation": "9477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12574000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "48066000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "income_statement": { "revenue": 1404640248, "cost_of_revenue": 1027173946, "gross_profit": 377466302, "ebit": 87149316, "ebitda": 136664911, "pretax_income": 69793575, "tax_provision": 18670646, "net_income": 39577141, "net_income_to_common": 39577141, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179762263, "total_current_assets": 1100190168, "total_assets": 4275917284, "short_term_debt": 72762000, "long_term_debt": 1069027000, "total_debt": 1141789000, "total_liabilities": 2421522999, "total_equity": 1375999000, "shares_outstanding": 45830000, "goodwill_and_intangibles": 3687639000 }, "cash_flow": { "operating_cash_flow": 121416751, "capital_expenditure": 32794258, "free_cash_flow": 154211009, "dividends_paid": 12571000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 76295, "ticker_id": 6146, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "87149316", "ebitda": "136664911", "netIncome": "39577141", "grossProfit": "377466302", "depreciation": "None", "totalRevenue": "1404640248", "costOfRevenue": "1027173946", "interestIncome": "None", "incomeBeforeTax": "69793575", "interestExpense": "17355741", "operatingIncome": "83504133", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "18670646", "reportedCurrency": "USD", "netInterestIncome": "-17093000", "nonInterestIncome": "None", "operatingExpenses": "293962168", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1027173946", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49515595", "sellingGeneralAndAdministrative": "338278000", "netIncomeFromContinuingOperations": "50349000" }, "balance": { "goodwill": "1501450000", "inventory": "274243000", "commonStock": "1004722222", "currentDebt": "None", "investments": "None", "totalAssets": "4275917284", "longTermDebt": "1069027000", "shortTermDebt": "72762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2186189000", "reportedCurrency": "USD", "retainedEarnings": "259922118", "totalLiabilities": "2421522999", "otherCurrentAssets": "-1100190168", "totalCurrentAssets": "1100190168", "currentLongTermDebt": "13649000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "920427905", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3175727116", "currentAccountsPayable": "547065000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1624014149", "totalShareholderEquity": "1375999000", "capitalLeaseObligations": "301706000", "otherCurrentLiabilities": "260717619", "totalCurrentLiabilities": "880544619", "otherNonCurrentLiabilities": "99239000", "totalNonCurrentLiabilities": "1539372999", "cashAndShortTermInvestments": "179762263", "commonStockSharesOutstanding": "45830000", "intangibleAssetsExcludingGoodwill": "2186189000", "cashAndCashEquivalentsAtCarryingValue": "179762263", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39577141", "profitLoss": "None", "dividendPayout": "12571000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "16727000", "operatingCashflow": "121416751", "capitalExpenditures": "32794258", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-141019539", "cashflowFromInvestment": "-45686127", "stockBasedCompensation": "6615000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12571000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49515595", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1404640248, "cost_of_revenue": 1027173946, "gross_profit": 377466302, "research_and_development": null, "selling_general_admin": 338278000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 87149316, "depreciation_amortisation": 49515595, "ebitda": 136664911, "interest_expense": 17355741, "interest_income": null, "other_non_operating": null, "pretax_income": 69793575, "tax_provision": 18670646, "effective_tax_rate": null, "net_income": 39577141, "net_income_continuing_ops": 50349000, "net_income_to_common": 39577141, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 179762263, "short_term_investments": null, "net_receivables": 920427905, "inventory": 274243000, "other_current_assets": null, "total_current_assets": 1100190168, "net_ppe": null, "goodwill": 1501450000, "intangible_assets": 2186189000, "goodwill_and_intangibles": 3687639000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3175727116, "total_assets": 4275917284, "short_term_debt": 72762000, "accounts_payable": 547065000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 880544619, "long_term_debt": 1069027000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1539372999, "total_liabilities": 2421522999, "total_debt": 1141789000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 259922118, "total_equity": 1375999000, "shares_outstanding": 45830000, "operating_cash_flow": 121416751, "stock_based_compensation": 6615000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32794258, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45686127, "dividends_paid": 12571000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -141019539, "free_cash_flow": 154211009, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "87149316", "ebitda": "136664911", "netIncome": "39577141", "grossProfit": "377466302", "depreciation": "None", "totalRevenue": "1404640248", "costOfRevenue": "1027173946", "interestIncome": "None", "incomeBeforeTax": "69793575", "interestExpense": "17355741", "operatingIncome": "83504133", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "18670646", "reportedCurrency": "USD", "netInterestIncome": "-17093000", "nonInterestIncome": "None", "operatingExpenses": "293962168", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1027173946", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49515595", "sellingGeneralAndAdministrative": "338278000", "netIncomeFromContinuingOperations": "50349000" }, "balance": { "goodwill": "1501450000", "inventory": "274243000", "commonStock": "1004722222", "currentDebt": "None", "investments": "None", "totalAssets": "4275917284", "longTermDebt": "1069027000", "shortTermDebt": "72762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2186189000", "reportedCurrency": "USD", "retainedEarnings": "259922118", "totalLiabilities": "2421522999", "otherCurrentAssets": "-1100190168", "totalCurrentAssets": "1100190168", "currentLongTermDebt": "13649000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "920427905", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3175727116", "currentAccountsPayable": "547065000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1624014149", "totalShareholderEquity": "1375999000", "capitalLeaseObligations": "301706000", "otherCurrentLiabilities": "260717619", "totalCurrentLiabilities": "880544619", "otherNonCurrentLiabilities": "99239000", "totalNonCurrentLiabilities": "1539372999", "cashAndShortTermInvestments": "179762263", "commonStockSharesOutstanding": "45830000", "intangibleAssetsExcludingGoodwill": "2186189000", "cashAndCashEquivalentsAtCarryingValue": "179762263", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39577141", "profitLoss": "None", "dividendPayout": "12571000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "16727000", "operatingCashflow": "121416751", "capitalExpenditures": "32794258", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-141019539", "cashflowFromInvestment": "-45686127", "stockBasedCompensation": "6615000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12571000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49515595", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "income_statement": { "revenue": 1447565000, "cost_of_revenue": 960420000, "gross_profit": 487145000, "ebit": 116766000, "ebitda": 163401000, "pretax_income": 98587000, "tax_provision": 27700000, "net_income": 57168000, "net_income_to_common": 57168000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 219916000, "total_current_assets": 1601360000, "total_assets": 4385356000, "short_term_debt": 71822000, "long_term_debt": 1191438000, "total_debt": 1263260000, "total_liabilities": 2573701000, "total_equity": 1339483000, "shares_outstanding": 45924000, "goodwill_and_intangibles": 2191125000 }, "cash_flow": { "operating_cash_flow": 126362000, "capital_expenditure": 33663000, "free_cash_flow": 160025000, "dividends_paid": 12501000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 76297, "ticker_id": 6146, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "116766000", "ebitda": "163401000", "netIncome": "57168000", "grossProfit": "487145000", "depreciation": "None", "totalRevenue": "1447565000", "costOfRevenue": "960420000", "interestIncome": "None", "incomeBeforeTax": "98587000", "interestExpense": "18179000", "operatingIncome": "115628000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "27700000", "reportedCurrency": "USD", "netInterestIncome": "-18179000", "nonInterestIncome": "None", "operatingExpenses": "371517000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "960420000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46635000", "sellingGeneralAndAdministrative": "328982000", "netIncomeFromContinuingOperations": "70887000" }, "balance": { "goodwill": "1473032000", "inventory": "291397000", "commonStock": "1004803000", "currentDebt": "None", "investments": "None", "totalAssets": "4385356000", "longTermDebt": "1191438000", "shortTermDebt": "71822000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "718093000", "reportedCurrency": "USD", "retainedEarnings": "233975000", "totalLiabilities": "2573701000", "otherCurrentAssets": "114336000", "totalCurrentAssets": "1601360000", "currentLongTermDebt": "13784000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "975711000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2783996000", "currentAccountsPayable": "171965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1512009000", "totalShareholderEquity": "1339483000", "capitalLeaseObligations": "306787000", "otherCurrentLiabilities": "439836000", "totalCurrentLiabilities": "907937000", "otherNonCurrentLiabilities": "99407000", "totalNonCurrentLiabilities": "1665764000", "cashAndShortTermInvestments": "219916000", "commonStockSharesOutstanding": "45924000", "intangibleAssetsExcludingGoodwill": "718093000", "cashAndCashEquivalentsAtCarryingValue": "219916000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70887000", "profitLoss": "None", "dividendPayout": "12501000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1950000", "operatingCashflow": "126362000", "capitalExpenditures": "33663000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26998000", "cashflowFromInvestment": "-79504000", "stockBasedCompensation": "6617000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12501000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46635000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1447565000, "cost_of_revenue": 960420000, "gross_profit": 487145000, "research_and_development": null, "selling_general_admin": 328982000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 116766000, "depreciation_amortisation": 46635000, "ebitda": 163401000, "interest_expense": 18179000, "interest_income": null, "other_non_operating": null, "pretax_income": 98587000, "tax_provision": 27700000, "effective_tax_rate": null, "net_income": 57168000, "net_income_continuing_ops": 70887000, "net_income_to_common": 57168000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 219916000, "short_term_investments": null, "net_receivables": 975711000, "inventory": 291397000, "other_current_assets": null, "total_current_assets": 1601360000, "net_ppe": null, "goodwill": 1473032000, "intangible_assets": 718093000, "goodwill_and_intangibles": 2191125000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2783996000, "total_assets": 4385356000, "short_term_debt": 71822000, "accounts_payable": 171965000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 907937000, "long_term_debt": 1191438000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1665764000, "total_liabilities": 2573701000, "total_debt": 1263260000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 233975000, "total_equity": 1339483000, "shares_outstanding": 45924000, "operating_cash_flow": 126362000, "stock_based_compensation": 6617000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33663000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79504000, "dividends_paid": 12501000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26998000, "free_cash_flow": 160025000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "116766000", "ebitda": "163401000", "netIncome": "57168000", "grossProfit": "487145000", "depreciation": "None", "totalRevenue": "1447565000", "costOfRevenue": "960420000", "interestIncome": "None", "incomeBeforeTax": "98587000", "interestExpense": "18179000", "operatingIncome": "115628000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "27700000", "reportedCurrency": "USD", "netInterestIncome": "-18179000", "nonInterestIncome": "None", "operatingExpenses": "371517000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "960420000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "46635000", "sellingGeneralAndAdministrative": "328982000", "netIncomeFromContinuingOperations": "70887000" }, "balance": { "goodwill": "1473032000", "inventory": "291397000", "commonStock": "1004803000", "currentDebt": "None", "investments": "None", "totalAssets": "4385356000", "longTermDebt": "1191438000", "shortTermDebt": "71822000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "718093000", "reportedCurrency": "USD", "retainedEarnings": "233975000", "totalLiabilities": "2573701000", "otherCurrentAssets": "114336000", "totalCurrentAssets": "1601360000", "currentLongTermDebt": "13784000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "975711000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2783996000", "currentAccountsPayable": "171965000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1512009000", "totalShareholderEquity": "1339483000", "capitalLeaseObligations": "306787000", "otherCurrentLiabilities": "439836000", "totalCurrentLiabilities": "907937000", "otherNonCurrentLiabilities": "99407000", "totalNonCurrentLiabilities": "1665764000", "cashAndShortTermInvestments": "219916000", "commonStockSharesOutstanding": "45924000", "intangibleAssetsExcludingGoodwill": "718093000", "cashAndCashEquivalentsAtCarryingValue": "219916000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "70887000", "profitLoss": "None", "dividendPayout": "12501000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "1950000", "operatingCashflow": "126362000", "capitalExpenditures": "33663000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26998000", "cashflowFromInvestment": "-79504000", "stockBasedCompensation": "6617000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12501000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46635000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "income_statement": { "revenue": 1415733000, "cost_of_revenue": 935334000, "gross_profit": 480399000, "ebit": 104940000, "ebitda": 150572000, "pretax_income": 79108000, "tax_provision": 23677000, "net_income": 46098000, "net_income_to_common": 46098000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 201806000, "total_current_assets": 1622756000, "total_assets": 4369109000, "short_term_debt": 70168000, "long_term_debt": 1229053000, "total_debt": 1299221000, "total_liabilities": 2656287000, "total_equity": 1251825000, "shares_outstanding": 45656000, "goodwill_and_intangibles": 2167862000 }, "cash_flow": { "operating_cash_flow": 162834000, "capital_expenditure": 33375000, "free_cash_flow": 196209000, "dividends_paid": 12497000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 76298, "ticker_id": 6146, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "104940000", "ebitda": "150572000", "netIncome": "46098000", "grossProfit": "480399000", "depreciation": "None", "totalRevenue": "1415733000", "costOfRevenue": "935334000", "interestIncome": "None", "incomeBeforeTax": "79108000", "interestExpense": "19166000", "operatingIncome": "97278000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "23677000", "reportedCurrency": "USD", "netInterestIncome": "-19166000", "nonInterestIncome": "None", "operatingExpenses": "383121000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "935334000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45632000", "sellingGeneralAndAdministrative": "329827000", "netIncomeFromContinuingOperations": "55431000" }, "balance": { "goodwill": "1451496000", "inventory": "291203000", "commonStock": "957415000", "currentDebt": "None", "investments": "None", "totalAssets": "4369109000", "longTermDebt": "1229053000", "shortTermDebt": "70168000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "716366000", "reportedCurrency": "USD", "retainedEarnings": "189377000", "totalLiabilities": "2656287000", "otherCurrentAssets": "437901000", "totalCurrentAssets": "1622756000", "currentLongTermDebt": "13230000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "983049000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2746353000", "currentAccountsPayable": "180373000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1548750000", "totalShareholderEquity": "1251825000", "capitalLeaseObligations": "306467000", "otherCurrentLiabilities": "437763000", "totalCurrentLiabilities": "931982000", "otherNonCurrentLiabilities": "151694000", "totalNonCurrentLiabilities": "1724305000", "cashAndShortTermInvestments": "201806000", "commonStockSharesOutstanding": "45656000", "intangibleAssetsExcludingGoodwill": "716366000", "cashAndCashEquivalentsAtCarryingValue": "201806000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55431000", "profitLoss": "None", "dividendPayout": "12497000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-21038097", "operatingCashflow": "162834000", "capitalExpenditures": "33375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99285000", "cashflowFromInvestment": "-78279000", "stockBasedCompensation": "6556000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12497000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45632000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1415733000, "cost_of_revenue": 935334000, "gross_profit": 480399000, "research_and_development": null, "selling_general_admin": 329827000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104940000, "depreciation_amortisation": 45632000, "ebitda": 150572000, "interest_expense": 19166000, "interest_income": null, "other_non_operating": null, "pretax_income": 79108000, "tax_provision": 23677000, "effective_tax_rate": null, "net_income": 46098000, "net_income_continuing_ops": 55431000, "net_income_to_common": 46098000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 201806000, "short_term_investments": null, "net_receivables": 983049000, "inventory": 291203000, "other_current_assets": null, "total_current_assets": 1622756000, "net_ppe": null, "goodwill": 1451496000, "intangible_assets": 716366000, "goodwill_and_intangibles": 2167862000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2746353000, "total_assets": 4369109000, "short_term_debt": 70168000, "accounts_payable": 180373000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 931982000, "long_term_debt": 1229053000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1724305000, "total_liabilities": 2656287000, "total_debt": 1299221000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 189377000, "total_equity": 1251825000, "shares_outstanding": 45656000, "operating_cash_flow": 162834000, "stock_based_compensation": 6556000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33375000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78279000, "dividends_paid": 12497000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -99285000, "free_cash_flow": 196209000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "104940000", "ebitda": "150572000", "netIncome": "46098000", "grossProfit": "480399000", "depreciation": "None", "totalRevenue": "1415733000", "costOfRevenue": "935334000", "interestIncome": "None", "incomeBeforeTax": "79108000", "interestExpense": "19166000", "operatingIncome": "97278000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "23677000", "reportedCurrency": "USD", "netInterestIncome": "-19166000", "nonInterestIncome": "None", "operatingExpenses": "383121000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "935334000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45632000", "sellingGeneralAndAdministrative": "329827000", "netIncomeFromContinuingOperations": "55431000" }, "balance": { "goodwill": "1451496000", "inventory": "291203000", "commonStock": "957415000", "currentDebt": "None", "investments": "None", "totalAssets": "4369109000", "longTermDebt": "1229053000", "shortTermDebt": "70168000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "716366000", "reportedCurrency": "USD", "retainedEarnings": "189377000", "totalLiabilities": "2656287000", "otherCurrentAssets": "437901000", "totalCurrentAssets": "1622756000", "currentLongTermDebt": "13230000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "983049000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2746353000", "currentAccountsPayable": "180373000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1548750000", "totalShareholderEquity": "1251825000", "capitalLeaseObligations": "306467000", "otherCurrentLiabilities": "437763000", "totalCurrentLiabilities": "931982000", "otherNonCurrentLiabilities": "151694000", "totalNonCurrentLiabilities": "1724305000", "cashAndShortTermInvestments": "201806000", "commonStockSharesOutstanding": "45656000", "intangibleAssetsExcludingGoodwill": "716366000", "cashAndCashEquivalentsAtCarryingValue": "201806000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55431000", "profitLoss": "None", "dividendPayout": "12497000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-21038097", "operatingCashflow": "162834000", "capitalExpenditures": "33375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-99285000", "cashflowFromInvestment": "-78279000", "stockBasedCompensation": "6556000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12497000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45632000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "income_statement": { "revenue": 1250826000, "cost_of_revenue": 841468000, "gross_profit": 409358000, "ebit": 39477000, "ebitda": 83520000, "pretax_income": 20080000, "tax_provision": 6000000, "net_income": 2803000, "net_income_to_common": 2803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217200000, "total_current_assets": 1561806000, "total_assets": 4234749000, "short_term_debt": 66158000, "long_term_debt": 1297132000, "total_debt": 1363290000, "total_liabilities": 2575976000, "total_equity": 1205734000, "shares_outstanding": 45610000, "goodwill_and_intangibles": 2125084000 }, "cash_flow": { "operating_cash_flow": 41250000, "capital_expenditure": 29563000, "free_cash_flow": 70813000, "dividends_paid": 11317000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 76299, "ticker_id": 6146, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39477000", "ebitda": "83520000", "netIncome": "2803000", "grossProfit": "409358000", "depreciation": "None", "totalRevenue": "1250826000", "costOfRevenue": "841468000", "interestIncome": "None", "incomeBeforeTax": "20080000", "interestExpense": "19264000", "operatingIncome": "39258000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-19264000", "nonInterestIncome": "None", "operatingExpenses": "370100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "841468000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44043000", "sellingGeneralAndAdministrative": "313691000", "netIncomeFromContinuingOperations": "14080000" }, "balance": { "goodwill": "1413596000", "inventory": "269037000", "commonStock": "955200000", "currentDebt": "None", "investments": "None", "totalAssets": "4234749000", "longTermDebt": "1297132000", "shortTermDebt": "66158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "711488000", "reportedCurrency": "USD", "retainedEarnings": "155779000", "totalLiabilities": "2575976000", "otherCurrentAssets": "398208000", "totalCurrentAssets": "1561806000", "currentLongTermDebt": "11515000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "946398000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2672943000", "currentAccountsPayable": "161903000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1595733000", "totalShareholderEquity": "1205734000", "capitalLeaseObligations": "287086000", "otherCurrentLiabilities": "366657000", "totalCurrentLiabilities": "805707000", "otherNonCurrentLiabilities": "152686000", "totalNonCurrentLiabilities": "1770269000", "cashAndShortTermInvestments": "217200000", "commonStockSharesOutstanding": "45610000", "intangibleAssetsExcludingGoodwill": "711488000", "cashAndCashEquivalentsAtCarryingValue": "217200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14080000", "profitLoss": "None", "dividendPayout": "11317000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "19431000", "operatingCashflow": "41250000", "capitalExpenditures": "29563000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "602000", "cashflowFromInvestment": "-45245000", "stockBasedCompensation": "7599000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11317000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44176000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1250826000, "cost_of_revenue": 841468000, "gross_profit": 409358000, "research_and_development": null, "selling_general_admin": 313691000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39477000, "depreciation_amortisation": 44043000, "ebitda": 83520000, "interest_expense": 19264000, "interest_income": null, "other_non_operating": null, "pretax_income": 20080000, "tax_provision": 6000000, "effective_tax_rate": null, "net_income": 2803000, "net_income_continuing_ops": 14080000, "net_income_to_common": 2803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 217200000, "short_term_investments": null, "net_receivables": 946398000, "inventory": 269037000, "other_current_assets": null, "total_current_assets": 1561806000, "net_ppe": null, "goodwill": 1413596000, "intangible_assets": 711488000, "goodwill_and_intangibles": 2125084000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2672943000, "total_assets": 4234749000, "short_term_debt": 66158000, "accounts_payable": 161903000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 805707000, "long_term_debt": 1297132000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1770269000, "total_liabilities": 2575976000, "total_debt": 1363290000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 155779000, "total_equity": 1205734000, "shares_outstanding": 45610000, "operating_cash_flow": 41250000, "stock_based_compensation": 7599000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29563000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45245000, "dividends_paid": 11317000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 602000, "free_cash_flow": 70813000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39477000", "ebitda": "83520000", "netIncome": "2803000", "grossProfit": "409358000", "depreciation": "None", "totalRevenue": "1250826000", "costOfRevenue": "841468000", "interestIncome": "None", "incomeBeforeTax": "20080000", "interestExpense": "19264000", "operatingIncome": "39258000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "6000000", "reportedCurrency": "USD", "netInterestIncome": "-19264000", "nonInterestIncome": "None", "operatingExpenses": "370100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "841468000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44043000", "sellingGeneralAndAdministrative": "313691000", "netIncomeFromContinuingOperations": "14080000" }, "balance": { "goodwill": "1413596000", "inventory": "269037000", "commonStock": "955200000", "currentDebt": "None", "investments": "None", "totalAssets": "4234749000", "longTermDebt": "1297132000", "shortTermDebt": "66158000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "711488000", "reportedCurrency": "USD", "retainedEarnings": "155779000", "totalLiabilities": "2575976000", "otherCurrentAssets": "398208000", "totalCurrentAssets": "1561806000", "currentLongTermDebt": "11515000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "946398000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2672943000", "currentAccountsPayable": "161903000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1595733000", "totalShareholderEquity": "1205734000", "capitalLeaseObligations": "287086000", "otherCurrentLiabilities": "366657000", "totalCurrentLiabilities": "805707000", "otherNonCurrentLiabilities": "152686000", "totalNonCurrentLiabilities": "1770269000", "cashAndShortTermInvestments": "217200000", "commonStockSharesOutstanding": "45610000", "intangibleAssetsExcludingGoodwill": "711488000", "cashAndCashEquivalentsAtCarryingValue": "217200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14080000", "profitLoss": "None", "dividendPayout": "11317000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "19431000", "operatingCashflow": "41250000", "capitalExpenditures": "29563000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "602000", "cashflowFromInvestment": "-45245000", "stockBasedCompensation": "7599000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11317000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44176000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "income_statement": { "revenue": 1365349000, "cost_of_revenue": 911361000, "gross_profit": 453988000, "ebit": 90478000, "ebitda": 138306000, "pretax_income": 69332000, "tax_provision": 19153000, "net_income": 32476000, "net_income_to_common": 32476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 227598000, "total_current_assets": 1559353000, "total_assets": 4194852000, "short_term_debt": 94682000, "long_term_debt": 1257143000, "total_debt": 1351825000, "total_liabilities": 2557769000, "total_equity": 1187746000, "shares_outstanding": 45280000, "goodwill_and_intangibles": 2110866000 }, "cash_flow": { "operating_cash_flow": 89037587, "capital_expenditure": 32952792, "free_cash_flow": 121990379, "dividends_paid": 11738497, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 76300, "ticker_id": 6146, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90478000", "ebitda": "138306000", "netIncome": "32476000", "grossProfit": "453988000", "depreciation": "None", "totalRevenue": "1365349000", "costOfRevenue": "911361000", "interestIncome": "None", "incomeBeforeTax": "69332000", "interestExpense": "21146000", "operatingIncome": "89615000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "19153000", "reportedCurrency": "USD", "netInterestIncome": "-21146000", "nonInterestIncome": "None", "operatingExpenses": "364373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "911361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47828000", "sellingGeneralAndAdministrative": "321817000", "netIncomeFromContinuingOperations": "50179000" }, "balance": { "goodwill": "1395383000", "inventory": "279626000", "commonStock": "929908000", "currentDebt": "None", "investments": "None", "totalAssets": "4194852000", "longTermDebt": "1257143000", "shortTermDebt": "94682000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "715483000", "reportedCurrency": "USD", "retainedEarnings": "165474000", "totalLiabilities": "2557769000", "otherCurrentAssets": "95181000", "totalCurrentAssets": "1559353000", "currentLongTermDebt": "41567000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "956948000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2635499000", "currentAccountsPayable": "174066000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1566248000", "totalShareholderEquity": "1187746000", "capitalLeaseObligations": "267538000", "otherCurrentLiabilities": "376003000", "totalCurrentLiabilities": "850766000", "otherNonCurrentLiabilities": "127267000", "totalNonCurrentLiabilities": "1707003000", "cashAndShortTermInvestments": "227598000", "commonStockSharesOutstanding": "45280000", "intangibleAssetsExcludingGoodwill": "715483000", "cashAndCashEquivalentsAtCarryingValue": "227598000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31559500", "profitLoss": "None", "dividendPayout": "11738497", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "7983855", "operatingCashflow": "89037587", "capitalExpenditures": "32952792", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8535186", "cashflowFromInvestment": "-89678876", "stockBasedCompensation": "5685000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11738497", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46478253", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1365349000, "cost_of_revenue": 911361000, "gross_profit": 453988000, "research_and_development": null, "selling_general_admin": 321817000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90478000, "depreciation_amortisation": 47828000, "ebitda": 138306000, "interest_expense": 21146000, "interest_income": null, "other_non_operating": null, "pretax_income": 69332000, "tax_provision": 19153000, "effective_tax_rate": null, "net_income": 32476000, "net_income_continuing_ops": 50179000, "net_income_to_common": 32476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 227598000, "short_term_investments": null, "net_receivables": 956948000, "inventory": 279626000, "other_current_assets": null, "total_current_assets": 1559353000, "net_ppe": null, "goodwill": 1395383000, "intangible_assets": 715483000, "goodwill_and_intangibles": 2110866000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2635499000, "total_assets": 4194852000, "short_term_debt": 94682000, "accounts_payable": 174066000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 850766000, "long_term_debt": 1257143000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1707003000, "total_liabilities": 2557769000, "total_debt": 1351825000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 165474000, "total_equity": 1187746000, "shares_outstanding": 45280000, "operating_cash_flow": 89037587, "stock_based_compensation": 5685000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32952792, "acquisitions": null, "other_investing": null, "investing_cash_flow": -89678876, "dividends_paid": 11738497, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 8535186, "free_cash_flow": 121990379, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "90478000", "ebitda": "138306000", "netIncome": "32476000", "grossProfit": "453988000", "depreciation": "None", "totalRevenue": "1365349000", "costOfRevenue": "911361000", "interestIncome": "None", "incomeBeforeTax": "69332000", "interestExpense": "21146000", "operatingIncome": "89615000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "19153000", "reportedCurrency": "USD", "netInterestIncome": "-21146000", "nonInterestIncome": "None", "operatingExpenses": "364373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "911361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47828000", "sellingGeneralAndAdministrative": "321817000", "netIncomeFromContinuingOperations": "50179000" }, "balance": { "goodwill": "1395383000", "inventory": "279626000", "commonStock": "929908000", "currentDebt": "None", "investments": "None", "totalAssets": "4194852000", "longTermDebt": "1257143000", "shortTermDebt": "94682000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "715483000", "reportedCurrency": "USD", "retainedEarnings": "165474000", "totalLiabilities": "2557769000", "otherCurrentAssets": "95181000", "totalCurrentAssets": "1559353000", "currentLongTermDebt": "41567000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "956948000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2635499000", "currentAccountsPayable": "174066000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1566248000", "totalShareholderEquity": "1187746000", "capitalLeaseObligations": "267538000", "otherCurrentLiabilities": "376003000", "totalCurrentLiabilities": "850766000", "otherNonCurrentLiabilities": "127267000", "totalNonCurrentLiabilities": "1707003000", "cashAndShortTermInvestments": "227598000", "commonStockSharesOutstanding": "45280000", "intangibleAssetsExcludingGoodwill": "715483000", "cashAndCashEquivalentsAtCarryingValue": "227598000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31559500", "profitLoss": "None", "dividendPayout": "11738497", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "7983855", "operatingCashflow": "89037587", "capitalExpenditures": "32952792", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "8535186", "cashflowFromInvestment": "-89678876", "stockBasedCompensation": "5685000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11738497", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46478253", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "income_statement": { "revenue": 1396041000, "cost_of_revenue": 936573000, "gross_profit": 459468000, "ebit": 126283000, "ebitda": 167692000, "pretax_income": 104133000, "tax_provision": 26372000, "net_income": 60533000, "net_income_to_common": 60533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 217679000, "total_current_assets": 1522764000, "total_assets": 4117564000, "short_term_debt": 94281000, "long_term_debt": 1252670000, "total_debt": 1346951000, "total_liabilities": 2542018000, "total_equity": 1148548000, "shares_outstanding": 45336000, "goodwill_and_intangibles": 2070215000 }, "cash_flow": { "operating_cash_flow": 77011000, "capital_expenditure": 26560000, "free_cash_flow": 103571000, "dividends_paid": 11253000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 76302, "ticker_id": 6146, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "126283000", "ebitda": "167692000", "netIncome": "60533000", "grossProfit": "459468000", "depreciation": "None", "totalRevenue": "1396041000", "costOfRevenue": "936573000", "interestIncome": "None", "incomeBeforeTax": "104133000", "interestExpense": "22150000", "operatingIncome": "125902000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "26372000", "reportedCurrency": "USD", "netInterestIncome": "-22150000", "nonInterestIncome": "None", "operatingExpenses": "333566000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "936573000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41409000", "sellingGeneralAndAdministrative": "305193000", "netIncomeFromContinuingOperations": "77761000" }, "balance": { "goodwill": "1329131000", "inventory": "287079000", "commonStock": "906651000", "currentDebt": "None", "investments": "None", "totalAssets": "4117564000", "longTermDebt": "1252670000", "shortTermDebt": "94281000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "741084000", "reportedCurrency": "USD", "retainedEarnings": "145601000", "totalLiabilities": "2542018000", "otherCurrentAssets": "104555000", "totalCurrentAssets": "1522764000", "currentLongTermDebt": "41983000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "913451000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2594800000", "currentAccountsPayable": "172610000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1568279000", "totalShareholderEquity": "1148548000", "capitalLeaseObligations": "273626000", "otherCurrentLiabilities": "574018000", "totalCurrentLiabilities": "840909000", "otherNonCurrentLiabilities": "133544000", "totalNonCurrentLiabilities": "1701109000", "cashAndShortTermInvestments": "217679000", "commonStockSharesOutstanding": "45336000", "intangibleAssetsExcludingGoodwill": "741084000", "cashAndCashEquivalentsAtCarryingValue": "217679000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77761000", "profitLoss": "None", "dividendPayout": "11253000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-26382000", "operatingCashflow": "77011000", "capitalExpenditures": "26560000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45460000", "cashflowFromInvestment": "-26861000", "stockBasedCompensation": "5699000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11253000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41742000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1396041000, "cost_of_revenue": 936573000, "gross_profit": 459468000, "research_and_development": null, "selling_general_admin": 305193000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 126283000, "depreciation_amortisation": 41409000, "ebitda": 167692000, "interest_expense": 22150000, "interest_income": null, "other_non_operating": null, "pretax_income": 104133000, "tax_provision": 26372000, "effective_tax_rate": null, "net_income": 60533000, "net_income_continuing_ops": 77761000, "net_income_to_common": 60533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 217679000, "short_term_investments": null, "net_receivables": 913451000, "inventory": 287079000, "other_current_assets": null, "total_current_assets": 1522764000, "net_ppe": null, "goodwill": 1329131000, "intangible_assets": 741084000, "goodwill_and_intangibles": 2070215000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2594800000, "total_assets": 4117564000, "short_term_debt": 94281000, "accounts_payable": 172610000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 840909000, "long_term_debt": 1252670000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1701109000, "total_liabilities": 2542018000, "total_debt": 1346951000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 145601000, "total_equity": 1148548000, "shares_outstanding": 45336000, "operating_cash_flow": 77011000, "stock_based_compensation": 5699000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26560000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26861000, "dividends_paid": 11253000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45460000, "free_cash_flow": 103571000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "126283000", "ebitda": "167692000", "netIncome": "60533000", "grossProfit": "459468000", "depreciation": "None", "totalRevenue": "1396041000", "costOfRevenue": "936573000", "interestIncome": "None", "incomeBeforeTax": "104133000", "interestExpense": "22150000", "operatingIncome": "125902000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "26372000", "reportedCurrency": "USD", "netInterestIncome": "-22150000", "nonInterestIncome": "None", "operatingExpenses": "333566000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "936573000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41409000", "sellingGeneralAndAdministrative": "305193000", "netIncomeFromContinuingOperations": "77761000" }, "balance": { "goodwill": "1329131000", "inventory": "287079000", "commonStock": "906651000", "currentDebt": "None", "investments": "None", "totalAssets": "4117564000", "longTermDebt": "1252670000", "shortTermDebt": "94281000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "741084000", "reportedCurrency": "USD", "retainedEarnings": "145601000", "totalLiabilities": "2542018000", "otherCurrentAssets": "104555000", "totalCurrentAssets": "1522764000", "currentLongTermDebt": "41983000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "913451000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2594800000", "currentAccountsPayable": "172610000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1568279000", "totalShareholderEquity": "1148548000", "capitalLeaseObligations": "273626000", "otherCurrentLiabilities": "574018000", "totalCurrentLiabilities": "840909000", "otherNonCurrentLiabilities": "133544000", "totalNonCurrentLiabilities": "1701109000", "cashAndShortTermInvestments": "217679000", "commonStockSharesOutstanding": "45336000", "intangibleAssetsExcludingGoodwill": "741084000", "cashAndCashEquivalentsAtCarryingValue": "217679000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "77761000", "profitLoss": "None", "dividendPayout": "11253000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-26382000", "operatingCashflow": "77011000", "capitalExpenditures": "26560000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45460000", "cashflowFromInvestment": "-26861000", "stockBasedCompensation": "5699000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11253000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41742000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "income_statement": { "revenue": 1297459000, "cost_of_revenue": 862463000, "gross_profit": 434996000, "ebit": 84052000, "ebitda": 123277000, "pretax_income": 63521000, "tax_provision": 18584000, "net_income": 35058000, "net_income_to_common": 35058000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 210918000, "total_current_assets": 1481515000, "total_assets": 4046185000, "short_term_debt": 92251000, "long_term_debt": 1289151000, "total_debt": 1381402000, "total_liabilities": 2549156000, "total_equity": 1081470000, "shares_outstanding": 45100000, "goodwill_and_intangibles": 2065169000 }, "cash_flow": { "operating_cash_flow": 130590534, "capital_expenditure": 29654639, "free_cash_flow": 160245173, "dividends_paid": 11386209, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 76303, "ticker_id": 6146, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84052000", "ebitda": "123277000", "netIncome": "35058000", "grossProfit": "434996000", "depreciation": "None", "totalRevenue": "1297459000", "costOfRevenue": "862463000", "interestIncome": "None", "incomeBeforeTax": "63521000", "interestExpense": "20531000", "operatingIncome": "83937000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "18584000", "reportedCurrency": "USD", "netInterestIncome": "-20531000", "nonInterestIncome": "None", "operatingExpenses": "351059000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "862463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39225000", "sellingGeneralAndAdministrative": "309528000", "netIncomeFromContinuingOperations": "44937000" }, "balance": { "goodwill": "1310731000", "inventory": "259825000", "commonStock": "892882000", "currentDebt": "None", "investments": "None", "totalAssets": "4046185000", "longTermDebt": "1289151000", "shortTermDebt": "92251000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "754438000", "reportedCurrency": "USD", "retainedEarnings": "96349000", "totalLiabilities": "2549156000", "otherCurrentAssets": "91968000", "totalCurrentAssets": "1481515000", "currentLongTermDebt": "41985000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "918804000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2564670000", "currentAccountsPayable": "155907000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1576070000", "totalShareholderEquity": "1081470000", "capitalLeaseObligations": "244934000", "otherCurrentLiabilities": "381482000", "totalCurrentLiabilities": "849737000", "otherNonCurrentLiabilities": "131692000", "totalNonCurrentLiabilities": "1699419000", "cashAndShortTermInvestments": "210918000", "commonStockSharesOutstanding": "45100000", "intangibleAssetsExcludingGoodwill": "754438000", "cashAndCashEquivalentsAtCarryingValue": "210918000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35050769", "profitLoss": "None", "dividendPayout": "11386209", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-5298954", "operatingCashflow": "130590534", "capitalExpenditures": "29654639", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "80163932", "cashflowFromInvestment": "-163803993", "stockBasedCompensation": "7019000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11386209", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39216910", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1297459000, "cost_of_revenue": 862463000, "gross_profit": 434996000, "research_and_development": null, "selling_general_admin": 309528000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84052000, "depreciation_amortisation": 39225000, "ebitda": 123277000, "interest_expense": 20531000, "interest_income": null, "other_non_operating": null, "pretax_income": 63521000, "tax_provision": 18584000, "effective_tax_rate": null, "net_income": 35058000, "net_income_continuing_ops": 44937000, "net_income_to_common": 35058000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 210918000, "short_term_investments": null, "net_receivables": 918804000, "inventory": 259825000, "other_current_assets": null, "total_current_assets": 1481515000, "net_ppe": null, "goodwill": 1310731000, "intangible_assets": 754438000, "goodwill_and_intangibles": 2065169000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2564670000, "total_assets": 4046185000, "short_term_debt": 92251000, "accounts_payable": 155907000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 849737000, "long_term_debt": 1289151000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1699419000, "total_liabilities": 2549156000, "total_debt": 1381402000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 96349000, "total_equity": 1081470000, "shares_outstanding": 45100000, "operating_cash_flow": 130590534, "stock_based_compensation": 7019000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29654639, "acquisitions": null, "other_investing": null, "investing_cash_flow": -163803993, "dividends_paid": 11386209, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 80163932, "free_cash_flow": 160245173, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84052000", "ebitda": "123277000", "netIncome": "35058000", "grossProfit": "434996000", "depreciation": "None", "totalRevenue": "1297459000", "costOfRevenue": "862463000", "interestIncome": "None", "incomeBeforeTax": "63521000", "interestExpense": "20531000", "operatingIncome": "83937000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "18584000", "reportedCurrency": "USD", "netInterestIncome": "-20531000", "nonInterestIncome": "None", "operatingExpenses": "351059000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "862463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39225000", "sellingGeneralAndAdministrative": "309528000", "netIncomeFromContinuingOperations": "44937000" }, "balance": { "goodwill": "1310731000", "inventory": "259825000", "commonStock": "892882000", "currentDebt": "None", "investments": "None", "totalAssets": "4046185000", "longTermDebt": "1289151000", "shortTermDebt": "92251000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "754438000", "reportedCurrency": "USD", "retainedEarnings": "96349000", "totalLiabilities": "2549156000", "otherCurrentAssets": "91968000", "totalCurrentAssets": "1481515000", "currentLongTermDebt": "41985000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "918804000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2564670000", "currentAccountsPayable": "155907000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1576070000", "totalShareholderEquity": "1081470000", "capitalLeaseObligations": "244934000", "otherCurrentLiabilities": "381482000", "totalCurrentLiabilities": "849737000", "otherNonCurrentLiabilities": "131692000", "totalNonCurrentLiabilities": "1699419000", "cashAndShortTermInvestments": "210918000", "commonStockSharesOutstanding": "45100000", "intangibleAssetsExcludingGoodwill": "754438000", "cashAndCashEquivalentsAtCarryingValue": "210918000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35050769", "profitLoss": "None", "dividendPayout": "11386209", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-5298954", "operatingCashflow": "130590534", "capitalExpenditures": "29654639", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "80163932", "cashflowFromInvestment": "-163803993", "stockBasedCompensation": "7019000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11386209", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39216910", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "income_statement": { "revenue": 1158045000, "cost_of_revenue": 788577000, "gross_profit": 369468000, "ebit": 39938000, "ebitda": 76745000, "pretax_income": 20912000, "tax_provision": 6015000, "net_income": 6308000, "net_income_to_common": 6308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164846000, "total_current_assets": 1338835000, "total_assets": 3640403417, "short_term_debt": 88880000, "long_term_debt": 1198852000, "total_debt": 1287732000, "total_liabilities": 2255839000, "total_equity": 1048965000, "shares_outstanding": 45111000, "goodwill_and_intangibles": 1839996000 }, "cash_flow": { "operating_cash_flow": -8760690, "capital_expenditure": 24909231, "free_cash_flow": 16148541, "dividends_paid": 10009088, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 76304, "ticker_id": 6146, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39938000", "ebitda": "76745000", "netIncome": "6308000", "grossProfit": "369468000", "depreciation": "None", "totalRevenue": "1158045000", "costOfRevenue": "788577000", "interestIncome": "None", "incomeBeforeTax": "20912000", "interestExpense": "19026000", "operatingIncome": "38058000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6015000", "reportedCurrency": "USD", "netInterestIncome": "-19026000", "nonInterestIncome": "None", "operatingExpenses": "331410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "788577000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36807000", "sellingGeneralAndAdministrative": "293003000", "netIncomeFromContinuingOperations": "14897000" }, "balance": { "goodwill": "1201761000", "inventory": "243905000", "commonStock": "887853000", "currentDebt": "None", "investments": "None", "totalAssets": "3640403417", "longTermDebt": "1198852000", "shortTermDebt": "88880000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "638235000", "reportedCurrency": "USD", "retainedEarnings": "72495191", "totalLiabilities": "2255839000", "otherCurrentAssets": "94028000", "totalCurrentAssets": "1338835000", "currentLongTermDebt": "41413000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "836056000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2305325000", "currentAccountsPayable": "133482000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1466131000", "totalShareholderEquity": "1048965000", "capitalLeaseObligations": "225866000", "otherCurrentLiabilities": "314547000", "totalCurrentLiabilities": "728359000", "otherNonCurrentLiabilities": "96761000", "totalNonCurrentLiabilities": "1527480000", "cashAndShortTermInvestments": "164846000", "commonStockSharesOutstanding": "45111000", "intangibleAssetsExcludingGoodwill": "638235000", "cashAndCashEquivalentsAtCarryingValue": "164846000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6279822", "profitLoss": "None", "dividendPayout": "10009088", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "3181723", "operatingCashflow": "-8760690", "capitalExpenditures": "24909231", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43130000", "cashflowFromInvestment": "-57340000", "stockBasedCompensation": "6908000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10009088", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36642583", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1158045000, "cost_of_revenue": 788577000, "gross_profit": 369468000, "research_and_development": null, "selling_general_admin": 293003000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39938000, "depreciation_amortisation": 36807000, "ebitda": 76745000, "interest_expense": 19026000, "interest_income": null, "other_non_operating": null, "pretax_income": 20912000, "tax_provision": 6015000, "effective_tax_rate": null, "net_income": 6308000, "net_income_continuing_ops": 14897000, "net_income_to_common": 6308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164846000, "short_term_investments": null, "net_receivables": 836056000, "inventory": 243905000, "other_current_assets": null, "total_current_assets": 1338835000, "net_ppe": null, "goodwill": 1201761000, "intangible_assets": 638235000, "goodwill_and_intangibles": 1839996000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2305325000, "total_assets": 3640403417, "short_term_debt": 88880000, "accounts_payable": 133482000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 728359000, "long_term_debt": 1198852000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1527480000, "total_liabilities": 2255839000, "total_debt": 1287732000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 72495191, "total_equity": 1048965000, "shares_outstanding": 45111000, "operating_cash_flow": -8760690, "stock_based_compensation": 6908000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24909231, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57340000, "dividends_paid": 10009088, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 43130000, "free_cash_flow": 16148541, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39938000", "ebitda": "76745000", "netIncome": "6308000", "grossProfit": "369468000", "depreciation": "None", "totalRevenue": "1158045000", "costOfRevenue": "788577000", "interestIncome": "None", "incomeBeforeTax": "20912000", "interestExpense": "19026000", "operatingIncome": "38058000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "6015000", "reportedCurrency": "USD", "netInterestIncome": "-19026000", "nonInterestIncome": "None", "operatingExpenses": "331410000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "788577000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36807000", "sellingGeneralAndAdministrative": "293003000", "netIncomeFromContinuingOperations": "14897000" }, "balance": { "goodwill": "1201761000", "inventory": "243905000", "commonStock": "887853000", "currentDebt": "None", "investments": "None", "totalAssets": "3640403417", "longTermDebt": "1198852000", "shortTermDebt": "88880000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "638235000", "reportedCurrency": "USD", "retainedEarnings": "72495191", "totalLiabilities": "2255839000", "otherCurrentAssets": "94028000", "totalCurrentAssets": "1338835000", "currentLongTermDebt": "41413000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "836056000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2305325000", "currentAccountsPayable": "133482000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1466131000", "totalShareholderEquity": "1048965000", "capitalLeaseObligations": "225866000", "otherCurrentLiabilities": "314547000", "totalCurrentLiabilities": "728359000", "otherNonCurrentLiabilities": "96761000", "totalNonCurrentLiabilities": "1527480000", "cashAndShortTermInvestments": "164846000", "commonStockSharesOutstanding": "45111000", "intangibleAssetsExcludingGoodwill": "638235000", "cashAndCashEquivalentsAtCarryingValue": "164846000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6279822", "profitLoss": "None", "dividendPayout": "10009088", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "3181723", "operatingCashflow": "-8760690", "capitalExpenditures": "24909231", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "43130000", "cashflowFromInvestment": "-57340000", "stockBasedCompensation": "6908000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10009088", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36642583", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "income_statement": { "revenue": 1079260000, "cost_of_revenue": 735920000, "gross_profit": 343340000, "ebit": 48657000, "ebitda": 82529000, "pretax_income": 35834000, "tax_provision": 12051000, "net_income": 6262000, "net_income_to_common": 6262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 187617000, "total_current_assets": 1361002000, "total_assets": 3625743000, "short_term_debt": 88030000, "long_term_debt": 1144975000, "total_debt": 1233005000, "total_liabilities": 2268634000, "total_equity": 1024146000, "shares_outstanding": 44874000, "goodwill_and_intangibles": 1807836000 }, "cash_flow": { "operating_cash_flow": 116159027, "capital_expenditure": 26817301, "free_cash_flow": 142976328, "dividends_paid": 10773823, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 76305, "ticker_id": 6146, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48657000", "ebitda": "82529000", "netIncome": "6262000", "grossProfit": "343340000", "depreciation": "None", "totalRevenue": "1079260000", "costOfRevenue": "735920000", "interestIncome": "None", "incomeBeforeTax": "35834000", "interestExpense": "12823000", "operatingIncome": "48062000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "12051000", "reportedCurrency": "USD", "netInterestIncome": "-12823000", "nonInterestIncome": "None", "operatingExpenses": "295278000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "735920000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33872000", "sellingGeneralAndAdministrative": "244921000", "netIncomeFromContinuingOperations": "23783000" }, "balance": { "goodwill": "1179825000", "inventory": "246192000", "commonStock": "855817000", "currentDebt": "None", "investments": "None", "totalAssets": "3625743000", "longTermDebt": "1144975000", "shortTermDebt": "88030000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "628011000", "reportedCurrency": "USD", "retainedEarnings": "77480000", "totalLiabilities": "2268634000", "otherCurrentAssets": "76148000", "totalCurrentAssets": "1361002000", "currentLongTermDebt": "37132000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "851045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2264741000", "currentAccountsPayable": "143347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1416928000", "totalShareholderEquity": "1024146000", "capitalLeaseObligations": "234821000", "otherCurrentLiabilities": "352191000", "totalCurrentLiabilities": "770774000", "otherNonCurrentLiabilities": "94558000", "totalNonCurrentLiabilities": "1497860000", "cashAndShortTermInvestments": "187617000", "commonStockSharesOutstanding": "44874000", "intangibleAssetsExcludingGoodwill": "628011000", "cashAndCashEquivalentsAtCarryingValue": "187617000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6435071", "profitLoss": "None", "dividendPayout": "10773823", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "39231561", "operatingCashflow": "116159027", "capitalExpenditures": "26817301", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "395837269", "cashflowFromInvestment": "-481481736", "stockBasedCompensation": "5940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10773823", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34808168", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1079260000, "cost_of_revenue": 735920000, "gross_profit": 343340000, "research_and_development": null, "selling_general_admin": 244921000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48657000, "depreciation_amortisation": 33872000, "ebitda": 82529000, "interest_expense": 12823000, "interest_income": null, "other_non_operating": null, "pretax_income": 35834000, "tax_provision": 12051000, "effective_tax_rate": null, "net_income": 6262000, "net_income_continuing_ops": 23783000, "net_income_to_common": 6262000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 187617000, "short_term_investments": null, "net_receivables": 851045000, "inventory": 246192000, "other_current_assets": null, "total_current_assets": 1361002000, "net_ppe": null, "goodwill": 1179825000, "intangible_assets": 628011000, "goodwill_and_intangibles": 1807836000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2264741000, "total_assets": 3625743000, "short_term_debt": 88030000, "accounts_payable": 143347000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 770774000, "long_term_debt": 1144975000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1497860000, "total_liabilities": 2268634000, "total_debt": 1233005000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 77480000, "total_equity": 1024146000, "shares_outstanding": 44874000, "operating_cash_flow": 116159027, "stock_based_compensation": 5940000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26817301, "acquisitions": null, "other_investing": null, "investing_cash_flow": -481481736, "dividends_paid": 10773823, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 395837269, "free_cash_flow": 142976328, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48657000", "ebitda": "82529000", "netIncome": "6262000", "grossProfit": "343340000", "depreciation": "None", "totalRevenue": "1079260000", "costOfRevenue": "735920000", "interestIncome": "None", "incomeBeforeTax": "35834000", "interestExpense": "12823000", "operatingIncome": "48062000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "12051000", "reportedCurrency": "USD", "netInterestIncome": "-12823000", "nonInterestIncome": "None", "operatingExpenses": "295278000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "735920000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33872000", "sellingGeneralAndAdministrative": "244921000", "netIncomeFromContinuingOperations": "23783000" }, "balance": { "goodwill": "1179825000", "inventory": "246192000", "commonStock": "855817000", "currentDebt": "None", "investments": "None", "totalAssets": "3625743000", "longTermDebt": "1144975000", "shortTermDebt": "88030000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "628011000", "reportedCurrency": "USD", "retainedEarnings": "77480000", "totalLiabilities": "2268634000", "otherCurrentAssets": "76148000", "totalCurrentAssets": "1361002000", "currentLongTermDebt": "37132000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "851045000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2264741000", "currentAccountsPayable": "143347000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1416928000", "totalShareholderEquity": "1024146000", "capitalLeaseObligations": "234821000", "otherCurrentLiabilities": "352191000", "totalCurrentLiabilities": "770774000", "otherNonCurrentLiabilities": "94558000", "totalNonCurrentLiabilities": "1497860000", "cashAndShortTermInvestments": "187617000", "commonStockSharesOutstanding": "44874000", "intangibleAssetsExcludingGoodwill": "628011000", "cashAndCashEquivalentsAtCarryingValue": "187617000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "6435071", "profitLoss": "None", "dividendPayout": "10773823", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "39231561", "operatingCashflow": "116159027", "capitalExpenditures": "26817301", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "395837269", "cashflowFromInvestment": "-481481736", "stockBasedCompensation": "5940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10773823", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34808168", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "income_statement": { "revenue": 1117109000, "cost_of_revenue": 756561000, "gross_profit": 360548000, "ebit": 74261000, "ebitda": 107407000, "pretax_income": 62305000, "tax_provision": 16447000, "net_income": 32651000, "net_income_to_common": 32651000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150045000, "total_current_assets": 1256842000, "total_assets": 3050720000, "short_term_debt": 87349000, "long_term_debt": 753960000, "total_debt": 841309000, "total_liabilities": 1767425000, "total_equity": 1017190000, "shares_outstanding": 44853000, "goodwill_and_intangibles": 1377629000 }, "cash_flow": { "operating_cash_flow": 83965000, "capital_expenditure": 23465000, "free_cash_flow": 107430000, "dividends_paid": 10033000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 76307, "ticker_id": 6146, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74261000", "ebitda": "107407000", "netIncome": "32651000", "grossProfit": "360548000", "depreciation": "None", "totalRevenue": "1117109000", "costOfRevenue": "756561000", "interestIncome": "None", "incomeBeforeTax": "62305000", "interestExpense": "11956000", "operatingIncome": "73559000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "16447000", "reportedCurrency": "USD", "netInterestIncome": "-11956000", "nonInterestIncome": "None", "operatingExpenses": "286989000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "756561000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33146000", "sellingGeneralAndAdministrative": "252569000", "netIncomeFromContinuingOperations": "45858000" }, "balance": { "goodwill": "971151000", "inventory": "264596999", "commonStock": "850451000", "currentDebt": "None", "investments": "None", "totalAssets": "3050720000", "longTermDebt": "753960000", "shortTermDebt": "87349000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "406478000", "reportedCurrency": "USD", "retainedEarnings": "81281000", "totalLiabilities": "1767425000", "otherCurrentAssets": "104429001", "totalCurrentAssets": "1256842000", "currentLongTermDebt": "37008000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "737771000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1793878000", "currentAccountsPayable": "104853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "392143000", "shortLongTermDebtTotal": "1016794000", "totalShareholderEquity": "1017190000", "capitalLeaseObligations": "225826000", "otherCurrentLiabilities": "491366000", "totalCurrentLiabilities": "683568000", "otherNonCurrentLiabilities": "87845000", "totalNonCurrentLiabilities": "1083857000", "cashAndShortTermInvestments": "150045000", "commonStockSharesOutstanding": "44853000", "intangibleAssetsExcludingGoodwill": "406478000", "cashAndCashEquivalentsAtCarryingValue": "150045000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45858000", "profitLoss": "None", "dividendPayout": "10033000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-18789000", "operatingCashflow": "83965000", "capitalExpenditures": "23465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45751000", "cashflowFromInvestment": "-44327000", "stockBasedCompensation": "3957000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10033000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3735641", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33146000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1117109000, "cost_of_revenue": 756561000, "gross_profit": 360548000, "research_and_development": null, "selling_general_admin": 252569000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74261000, "depreciation_amortisation": 33146000, "ebitda": 107407000, "interest_expense": 11956000, "interest_income": null, "other_non_operating": null, "pretax_income": 62305000, "tax_provision": 16447000, "effective_tax_rate": null, "net_income": 32651000, "net_income_continuing_ops": 45858000, "net_income_to_common": 32651000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 150045000, "short_term_investments": null, "net_receivables": 737771000, "inventory": 264596999, "other_current_assets": null, "total_current_assets": 1256842000, "net_ppe": null, "goodwill": 971151000, "intangible_assets": 406478000, "goodwill_and_intangibles": 1377629000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1793878000, "total_assets": 3050720000, "short_term_debt": 87349000, "accounts_payable": 104853000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 683568000, "long_term_debt": 753960000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1083857000, "total_liabilities": 1767425000, "total_debt": 841309000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 81281000, "total_equity": 1017190000, "shares_outstanding": 44853000, "operating_cash_flow": 83965000, "stock_based_compensation": 3957000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23465000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44327000, "dividends_paid": 10033000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45751000, "free_cash_flow": 107430000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74261000", "ebitda": "107407000", "netIncome": "32651000", "grossProfit": "360548000", "depreciation": "None", "totalRevenue": "1117109000", "costOfRevenue": "756561000", "interestIncome": "None", "incomeBeforeTax": "62305000", "interestExpense": "11956000", "operatingIncome": "73559000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "16447000", "reportedCurrency": "USD", "netInterestIncome": "-11956000", "nonInterestIncome": "None", "operatingExpenses": "286989000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "756561000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33146000", "sellingGeneralAndAdministrative": "252569000", "netIncomeFromContinuingOperations": "45858000" }, "balance": { "goodwill": "971151000", "inventory": "264596999", "commonStock": "850451000", "currentDebt": "None", "investments": "None", "totalAssets": "3050720000", "longTermDebt": "753960000", "shortTermDebt": "87349000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "406478000", "reportedCurrency": "USD", "retainedEarnings": "81281000", "totalLiabilities": "1767425000", "otherCurrentAssets": "104429001", "totalCurrentAssets": "1256842000", "currentLongTermDebt": "37008000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "737771000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1793878000", "currentAccountsPayable": "104853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "392143000", "shortLongTermDebtTotal": "1016794000", "totalShareholderEquity": "1017190000", "capitalLeaseObligations": "225826000", "otherCurrentLiabilities": "491366000", "totalCurrentLiabilities": "683568000", "otherNonCurrentLiabilities": "87845000", "totalNonCurrentLiabilities": "1083857000", "cashAndShortTermInvestments": "150045000", "commonStockSharesOutstanding": "44853000", "intangibleAssetsExcludingGoodwill": "406478000", "cashAndCashEquivalentsAtCarryingValue": "150045000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45858000", "profitLoss": "None", "dividendPayout": "10033000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-18789000", "operatingCashflow": "83965000", "capitalExpenditures": "23465000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45751000", "cashflowFromInvestment": "-44327000", "stockBasedCompensation": "3957000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10033000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3735641", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33146000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "income_statement": { "revenue": 1119734000, "cost_of_revenue": 754263000, "gross_profit": 365471000, "ebit": 86570000, "ebitda": 115604000, "pretax_income": 74616000, "tax_provision": 19903000, "net_income": 45360000, "net_income_to_common": 45360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 154653000, "total_current_assets": 1274807000, "total_assets": 3053947000, "short_term_debt": 86679000, "long_term_debt": 783219000, "total_debt": 869898000, "total_liabilities": 1813221000, "total_equity": 988386000, "shares_outstanding": 44800000, "goodwill_and_intangibles": 1367629000 }, "cash_flow": { "operating_cash_flow": 86252000, "capital_expenditure": 22723000, "free_cash_flow": 108975000, "dividends_paid": 10024000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 76308, "ticker_id": 6146, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:57:34.985291+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "86570000", "ebitda": "115604000", "netIncome": "45360000", "grossProfit": "365471000", "depreciation": "None", "totalRevenue": "1119734000", "costOfRevenue": "754263000", "interestIncome": "None", "incomeBeforeTax": "74616000", "interestExpense": "11954000", "operatingIncome": "82321000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "19903000", "reportedCurrency": "USD", "netInterestIncome": "-11954000", "nonInterestIncome": "None", "operatingExpenses": "283150000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "754263000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29034000", "sellingGeneralAndAdministrative": "252465000", "netIncomeFromContinuingOperations": "54713000" }, "balance": { "goodwill": "952332000", "inventory": "244929000", "commonStock": "845578000", "currentDebt": "None", "investments": "None", "totalAssets": "3053947000", "longTermDebt": "783219000", "shortTermDebt": "86679000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "415297000", "reportedCurrency": "USD", "retainedEarnings": "58660000", "totalLiabilities": "1813221000", "otherCurrentAssets": "107769000", "totalCurrentAssets": "1274807000", "currentLongTermDebt": "36727000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "767456000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1779140000", "currentAccountsPayable": "105139000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1045887000", "totalShareholderEquity": "988386000", "capitalLeaseObligations": "225941000", "otherCurrentLiabilities": "519243000", "totalCurrentLiabilities": "711061000", "otherNonCurrentLiabilities": "77299000", "totalNonCurrentLiabilities": "1102160000", "cashAndShortTermInvestments": "154653000", "commonStockSharesOutstanding": "44800000", "intangibleAssetsExcludingGoodwill": "415297000", "cashAndCashEquivalentsAtCarryingValue": "154653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54713000", "profitLoss": "None", "dividendPayout": "10024000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "16868000", "operatingCashflow": "86252000", "capitalExpenditures": "22723000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32220000", "cashflowFromInvestment": "-44327000", "stockBasedCompensation": "5347000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10024000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3942845", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29034000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1119734000, "cost_of_revenue": 754263000, "gross_profit": 365471000, "research_and_development": null, "selling_general_admin": 252465000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 86570000, "depreciation_amortisation": 29034000, "ebitda": 115604000, "interest_expense": 11954000, "interest_income": null, "other_non_operating": null, "pretax_income": 74616000, "tax_provision": 19903000, "effective_tax_rate": null, "net_income": 45360000, "net_income_continuing_ops": 54713000, "net_income_to_common": 45360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 154653000, "short_term_investments": null, "net_receivables": 767456000, "inventory": 244929000, "other_current_assets": null, "total_current_assets": 1274807000, "net_ppe": null, "goodwill": 952332000, "intangible_assets": 415297000, "goodwill_and_intangibles": 1367629000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1779140000, "total_assets": 3053947000, "short_term_debt": 86679000, "accounts_payable": 105139000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 711061000, "long_term_debt": 783219000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1102160000, "total_liabilities": 1813221000, "total_debt": 869898000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 58660000, "total_equity": 988386000, "shares_outstanding": 44800000, "operating_cash_flow": 86252000, "stock_based_compensation": 5347000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22723000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44327000, "dividends_paid": 10024000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -32220000, "free_cash_flow": 108975000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "86570000", "ebitda": "115604000", "netIncome": "45360000", "grossProfit": "365471000", "depreciation": "None", "totalRevenue": "1119734000", "costOfRevenue": "754263000", "interestIncome": "None", "incomeBeforeTax": "74616000", "interestExpense": "11954000", "operatingIncome": "82321000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "19903000", "reportedCurrency": "USD", "netInterestIncome": "-11954000", "nonInterestIncome": "None", "operatingExpenses": "283150000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "754263000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29034000", "sellingGeneralAndAdministrative": "252465000", "netIncomeFromContinuingOperations": "54713000" }, "balance": { "goodwill": "952332000", "inventory": "244929000", "commonStock": "845578000", "currentDebt": "None", "investments": "None", "totalAssets": "3053947000", "longTermDebt": "783219000", "shortTermDebt": "86679000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "415297000", "reportedCurrency": "USD", "retainedEarnings": "58660000", "totalLiabilities": "1813221000", "otherCurrentAssets": "107769000", "totalCurrentAssets": "1274807000", "currentLongTermDebt": "36727000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "767456000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1779140000", "currentAccountsPayable": "105139000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1045887000", "totalShareholderEquity": "988386000", "capitalLeaseObligations": "225941000", "otherCurrentLiabilities": "519243000", "totalCurrentLiabilities": "711061000", "otherNonCurrentLiabilities": "77299000", "totalNonCurrentLiabilities": "1102160000", "cashAndShortTermInvestments": "154653000", "commonStockSharesOutstanding": "44800000", "intangibleAssetsExcludingGoodwill": "415297000", "cashAndCashEquivalentsAtCarryingValue": "154653000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54713000", "profitLoss": "None", "dividendPayout": "10024000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "16868000", "operatingCashflow": "86252000", "capitalExpenditures": "22723000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-32220000", "cashflowFromInvestment": "-44327000", "stockBasedCompensation": "5347000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10024000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3942845", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29034000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }