{ "ticker": { "uuid": "8f619f06-0534-4295-9039-dc308355804f", "symbol": "PPC", "name": "Pilgrims Pride Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/8f619f06-0534-4295-9039-dc308355804f/", "api_url": "https://sharemaestro.com/factors/api/tickers/8f619f06-0534-4295-9039-dc308355804f/" }, "ticker_metadata": { "id": 7748, "uuid": "8f619f06-0534-4295-9039-dc308355804f", "symbol": "PPC", "name": "Pilgrims Pride Corp", "asset_type": "equity", "market_cap": 6904495000, "stock_exchange_id": 2, "industry": "Packaged Foods", "sector": "Consumer Defensive", "description": "Pilgrim's Pride Corporation produces, processes, markets and distributes fresh, frozen and value-added chicken and pork products to retailers, distributors and food service operators in the United States, the United Kingdom, Mexico, France, Puerto Rico, the Countries Low, rest of Europe, Middle East, Asia and internationally. The company is headquartered in Greeley, Colorado.", "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": "8f619f06-0534-4295-9039-dc308355804f", "symbol": "PPC", "name": "Pilgrims Pride Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Defensive", "industry": "Packaged Foods", "page_url": "https://sharemaestro.com/factors/ticker/8f619f06-0534-4295-9039-dc308355804f/", "api_url": "https://sharemaestro.com/factors/api/tickers/8f619f06-0534-4295-9039-dc308355804f/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.83, "value": 0.94, "quality": 0.7, "momentum": 0.07, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 29.88, "market_cap": 7128142920, "pe_ratio": 8.0295, "earnings_yield": 0.1245, "ebitda_to_ev": 0.1928, "shareholder_yield": 0.2798, "roe": 0.2385, "piotroski_f_score": 6, "momentum_12_1": -0.3529, "volatility_252d": 0.2714 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:53.544192+00:00", "batch_id": "" }, "size": { "price_close": 29.88, "market_cap": 7128142920, "market_cap_usd": 7128142920, "enterprise_value": 9682260920, "shares_outstanding": 238559000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 8.0295, "pb_ratio": 1.9147, "ptbv_ratio": 4.4658, "ps_ratio": 0.3839, "pcf_ratio": 5.1445, "pfcf_ratio": 3.192, "ev_ebitda": 5.1866, "ev_ebit": 6.9324, "ev_sales": 0.5215, "ev_fcf": 4.3357, "earnings_yield": 0.1245, "fcf_yield": 0.2306, "price_to_sales": 0.3839, "price_to_book": 1.9147, "price_to_cashflow": 5.1445, "ebitda_to_ev": 0.1928, "sales_yield": 1.9176 }, "yield": { "dividend_yield": 0.2798, "buyback_yield": 0, "shareholder_yield": 0.2798, "debt_paydown_yield": null, "total_yield": 0.2798 }, "quality": { "gross_margin": 0.1157, "operating_margin": 0.0752, "net_margin": 0.0478, "ebitda_margin": 0.1005, "fcf_margin": 0.1203, "roe": 0.2385, "roa": 0.087, "roic": 0.159, "roc_greenblatt": null, "asset_turnover": 1.8198, "cash_conversion": 2.5155, "accruals_ratio": -0.0488, "sbc_to_revenue": 0.0015, "piotroski_f_score": 6, "altman_z_score": 3.4087, "earnings_stability_5y": 0.4207, "revenue_stability_5y": 0.1859, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2106, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.7369, "net_debt_to_ebitda": 1.3682, "debt_to_assets": 0.3035, "interest_coverage": 8.8679, "current_ratio": 1.4801, "quick_ratio": 0.7342, "net_debt": 2554118000, "local_beta": -0.0011, "volatility_252d": 0.2714, "volatility_60d": 0.6344, "max_drawdown_12m": -0.4238, "risk_adjusted_momentum": -1.3001 }, "growth": { "revenue_growth_1y": 0.0327, "revenue_growth_3y_cagr": 0.0193, "revenue_growth_5y_cagr": 0.0887, "eps_growth_1y": -0.2651, "eps_growth_3y_cagr": 0.1321, "eps_growth_5y_cagr": 0.6276, "fcf_growth_1y": -0.0341, "book_value_growth_1y": -0.1343, "revenue_growth": 0.0327, "earnings_growth": -0.2651 }, "momentum": { "price_return_1m": 0.0268, "price_return_3m": -0.2667, "price_return_6m": -0.2481, "price_return_9m": -0.3254, "price_return_12m": -0.3355, "price_return_12m_ex1m": -0.3529, "momentum_6m": -0.2481, "momentum_12m": -0.3355, "momentum_12_1": -0.3529, "distance_from_52w_high": -0.3753, "distance_from_52w_low": 0.0842, "relative_strength": -0.4935 }, "raw_ttm": { "revenue_ttm": 18567177000, "gross_profit_ttm": 2148760000, "ebit_ttm": 1396667000, "ebitda_ttm": 1866787000, "net_income_ttm": 887749000, "eps_diluted_ttm": 3.7213, "operating_cash_flow_ttm": 1385577000, "capital_expenditure_ttm": 847572000, "fcf_ttm": 2233149000, "dividends_paid_ttm": 1994347000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 157497000, "cash_and_equivalents": 542415000, "total_current_assets": 4027242000, "total_current_liabilities": 2720903000, "net_ppe": null, "total_assets": 10202688000, "total_debt": 3096533000, "total_equity": 3722785000, "net_working_capital": 764842000, "book_value_per_share": 15.6053, "retained_earnings": 2346946000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1596175000, "tangible_book_per_share": 6.6909 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 14, "rank_pb": 47, "rank_ptbv": 65, "rank_ps": 11, "rank_pcf": 18, "rank_ev_ebitda": 13, "rank_ev_ebit": 32, "rank_earnings_yield": 13, "rank_fcf_yield": 13, "rank_dividend_yield": 2, "rank_shareholder_yield": 3, "rank_total_yield": 3, "rank_roe": 15, "rank_roc": 50, "rank_roic": 22, "rank_gross_margin": 91, "rank_fcf_margin": 66, "rank_piotroski": 45, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 82, "rank_eps_growth_5y": 6, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 89 }, "composites": { "value_composite": 6, "quality_composite": 30, "momentum_composite": 93, "growth_composite": 68, "yield_composite": 2, "svqf_composite": 7, "vc1_composite": 5, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 85, "overall_composite": 17, "quality_value_composite": 0.8112, "os_score": 0.83, "value_percentile": 0.94, "quality_percentile": 0.7, "momentum_percentile": 0.07, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 85, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2358, "ticker_id": 7748, "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": "2026-06-07T06:49:53.544192+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29.88, "market_cap": 7128142920, "market_cap_usd": 7128142920, "enterprise_value": 9682260920, "shares_outstanding": 238559000, "fx_rate_to_usd": null, "pe_ratio": 8.02945756, "pb_ratio": 1.91473397, "ptbv_ratio": 4.4657653, "ps_ratio": 0.38391097, "pcf_ratio": 5.14453034, "pfcf_ratio": 3.19196924, "ev_ebitda": 5.18659114, "ev_ebit": 6.93240473, "ev_sales": 0.52147189, "ev_fcf": 4.33569857, "earnings_yield": 0.12454141, "fcf_yield": 0.23064334, "dividend_yield": 0.27978493, "buyback_yield": 0, "shareholder_yield": 0.27978493, "debt_paydown_yield": null, "total_yield": 0.27978493, "gross_margin": 0.11572896, "operating_margin": 0.07522237, "net_margin": 0.04781282, "ebitda_margin": 0.10054232, "fcf_margin": 0.12027402, "roe": 0.23846368, "roa": 0.08701129, "roic": 0.15897526, "roc_greenblatt": null, "asset_turnover": 1.81983189, "cash_conversion": 2.51551846, "accruals_ratio": -0.04879381, "sbc_to_revenue": 0.00153023, "debt_to_equity": 1.7369241, "net_debt_to_ebitda": 1.3681893, "debt_to_assets": 0.30350169, "interest_coverage": 8.8678959, "current_ratio": 1.4801123, "quick_ratio": 0.73418751, "net_debt": 2554118000, "revenue_growth_1y": 0.03269364, "revenue_growth_3y_cagr": 0.0192653, "revenue_growth_5y_cagr": 0.0887394, "eps_growth_1y": -0.26513886, "eps_growth_3y_cagr": 0.13211641, "eps_growth_5y_cagr": 0.62761621, "fcf_growth_1y": -0.03410051, "book_value_growth_1y": -0.13430471, "piotroski_f_score": 6, "altman_z_score": 3.40868945, "earnings_stability_5y": 0.42072, "revenue_stability_5y": 0.185885, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02680412, "price_return_3m": -0.26674847, "price_return_6m": -0.24811273, "price_return_9m": -0.32535561, "price_return_12m": -0.3355334, "price_return_12m_ex1m": -0.35287891, "distance_from_52w_high": -0.37530054, "distance_from_52w_low": 0.08417997, "relative_strength": -0.49347445, "local_beta": -0.0011, "volatility_252d": 0.271425, "volatility_60d": 0.634378, "max_drawdown_12m": -0.42380465, "revenue_ttm": 18567177000, "gross_profit_ttm": 2148760000, "ebit_ttm": 1396667000, "ebitda_ttm": 1866787000, "net_income_ttm": 887749000, "eps_diluted_ttm": 3.72129746, "operating_cash_flow_ttm": 1385577000, "capital_expenditure_ttm": 847572000, "fcf_ttm": 2233149000, "dividends_paid_ttm": 1994347000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 157497000, "cash_and_equivalents": 542415000, "total_current_assets": 4027242000, "total_current_liabilities": 2720903000, "net_ppe": null, "total_assets": 10202688000, "total_debt": 3096533000, "total_equity": 3722785000, "net_working_capital": 764842000, "book_value_per_share": 15.60530099, "retained_earnings": 2346946000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1596175000, "tangible_book_per_share": 6.69090246, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 14, "rank_pb": 47, "rank_ptbv": 65, "rank_ps": 11, "rank_pcf": 18, "rank_ev_ebitda": 13, "rank_ev_ebit": 32, "rank_earnings_yield": 13, "rank_fcf_yield": 13, "rank_dividend_yield": 2, "rank_shareholder_yield": 3, "rank_total_yield": 3, "rank_roe": 15, "rank_roc": 50, "rank_roic": 22, "rank_gross_margin": 91, "rank_fcf_margin": 66, "rank_piotroski": 45, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 82, "rank_eps_growth_5y": 6, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 89, "value_composite": 6, "quality_composite": 30, "momentum_composite": 93, "growth_composite": 68, "yield_composite": 2, "svqf_composite": 7, "vc1_composite": 5, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 85, "overall_composite": 17, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 29.88, "os": 0.83, "value": 0.94, "quality": 0.7, "momentum": 0.07, "confidence": 1, "coverage": 1, "pe_ratio": 8.0295, "earnings_yield": 0.1245, "shareholder_yield": 0.2798, "roe": 0.2385, "momentum_12_1": -0.3529, "complete_fields": { "id": 2358, "ticker_id": 7748, "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": "2026-06-07T06:49:53.544192+00:00", "batch_id": "", "os_score_delta": null, "price_close": 29.88, "market_cap": 7128142920, "market_cap_usd": 7128142920, "enterprise_value": 9682260920, "shares_outstanding": 238559000, "fx_rate_to_usd": null, "pe_ratio": 8.02945756, "pb_ratio": 1.91473397, "ptbv_ratio": 4.4657653, "ps_ratio": 0.38391097, "pcf_ratio": 5.14453034, "pfcf_ratio": 3.19196924, "ev_ebitda": 5.18659114, "ev_ebit": 6.93240473, "ev_sales": 0.52147189, "ev_fcf": 4.33569857, "earnings_yield": 0.12454141, "fcf_yield": 0.23064334, "dividend_yield": 0.27978493, "buyback_yield": 0, "shareholder_yield": 0.27978493, "debt_paydown_yield": null, "total_yield": 0.27978493, "gross_margin": 0.11572896, "operating_margin": 0.07522237, "net_margin": 0.04781282, "ebitda_margin": 0.10054232, "fcf_margin": 0.12027402, "roe": 0.23846368, "roa": 0.08701129, "roic": 0.15897526, "roc_greenblatt": null, "asset_turnover": 1.81983189, "cash_conversion": 2.51551846, "accruals_ratio": -0.04879381, "sbc_to_revenue": 0.00153023, "debt_to_equity": 1.7369241, "net_debt_to_ebitda": 1.3681893, "debt_to_assets": 0.30350169, "interest_coverage": 8.8678959, "current_ratio": 1.4801123, "quick_ratio": 0.73418751, "net_debt": 2554118000, "revenue_growth_1y": 0.03269364, "revenue_growth_3y_cagr": 0.0192653, "revenue_growth_5y_cagr": 0.0887394, "eps_growth_1y": -0.26513886, "eps_growth_3y_cagr": 0.13211641, "eps_growth_5y_cagr": 0.62761621, "fcf_growth_1y": -0.03410051, "book_value_growth_1y": -0.13430471, "piotroski_f_score": 6, "altman_z_score": 3.40868945, "earnings_stability_5y": 0.42072, "revenue_stability_5y": 0.185885, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.02680412, "price_return_3m": -0.26674847, "price_return_6m": -0.24811273, "price_return_9m": -0.32535561, "price_return_12m": -0.3355334, "price_return_12m_ex1m": -0.35287891, "distance_from_52w_high": -0.37530054, "distance_from_52w_low": 0.08417997, "relative_strength": -0.49347445, "local_beta": -0.0011, "volatility_252d": 0.271425, "volatility_60d": 0.634378, "max_drawdown_12m": -0.42380465, "revenue_ttm": 18567177000, "gross_profit_ttm": 2148760000, "ebit_ttm": 1396667000, "ebitda_ttm": 1866787000, "net_income_ttm": 887749000, "eps_diluted_ttm": 3.72129746, "operating_cash_flow_ttm": 1385577000, "capital_expenditure_ttm": 847572000, "fcf_ttm": 2233149000, "dividends_paid_ttm": 1994347000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 157497000, "cash_and_equivalents": 542415000, "total_current_assets": 4027242000, "total_current_liabilities": 2720903000, "net_ppe": null, "total_assets": 10202688000, "total_debt": 3096533000, "total_equity": 3722785000, "net_working_capital": 764842000, "book_value_per_share": 15.60530099, "retained_earnings": 2346946000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 1596175000, "tangible_book_per_share": 6.69090246, "universe_ticker_count": 3577, "sector": "Consumer Defensive", "rank_pe": 14, "rank_pb": 47, "rank_ptbv": 65, "rank_ps": 11, "rank_pcf": 18, "rank_ev_ebitda": 13, "rank_ev_ebit": 32, "rank_earnings_yield": 13, "rank_fcf_yield": 13, "rank_dividend_yield": 2, "rank_shareholder_yield": 3, "rank_total_yield": 3, "rank_roe": 15, "rank_roc": 50, "rank_roic": 22, "rank_gross_margin": 91, "rank_fcf_margin": 66, "rank_piotroski": 45, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 82, "rank_eps_growth_5y": 6, "rank_revenue_growth_1y": 64, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 89, "value_composite": 6, "quality_composite": 30, "momentum_composite": 93, "growth_composite": 68, "yield_composite": 2, "svqf_composite": 7, "vc1_composite": 5, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 85, "overall_composite": 17, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "income_statement": { "revenue": 18497553000, "cost_of_revenue": 16139410000, "gross_profit": 2358143000, "ebit": 1663526000, "ebitda": 2119683000, "pretax_income": 1502138000, "tax_provision": 418794000, "net_income": 1082359000, "net_income_to_common": 1082359000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 640235000, "total_current_assets": 4237363000, "total_assets": 10343530000, "short_term_debt": 60554000, "long_term_debt": 3093113000, "total_debt": 3153667000, "total_liabilities": 6649799000, "total_equity": 3680050000, "shares_outstanding": 238449000, "goodwill_and_intangibles": 2170950000 }, "cash_flow": { "operating_cash_flow": 1371650000, "capital_expenditure": 711066000, "free_cash_flow": 2082716000, "dividends_paid": 1994347000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149977, "ticker_id": 7748, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1663526000", "ebitda": "2119683000", "netIncome": "1082359000", "grossProfit": "2358143000", "depreciation": "None", "totalRevenue": "18497553000", "costOfRevenue": "16139410000", "interestIncome": "51118000", "incomeBeforeTax": "1502138000", "interestExpense": "161388000", "operatingIncome": "1613539000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "418794000", "reportedCurrency": "USD", "netInterestIncome": "-110270000", "nonInterestIncome": "None", "operatingExpenses": "744604000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16139410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "456157000", "sellingGeneralAndAdministrative": "713250000", "netIncomeFromContinuingOperations": "1083344000" }, "balance": { "goodwill": "1338884000", "inventory": "2031259000", "commonStock": "2627000", "currentDebt": "None", "investments": "None", "totalAssets": "10343530000", "longTermDebt": "3093113000", "shortTermDebt": "60554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "832066000", "reportedCurrency": "USD", "retainedEarnings": "2245523000", "totalLiabilities": "6649799000", "otherCurrentAssets": "283866000", "totalCurrentAssets": "4237363000", "currentLongTermDebt": "924000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "1282003000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6106167000", "currentAccountsPayable": "1400186000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3352982000", "totalShareholderEquity": "3680050000", "capitalLeaseObligations": "258945000", "otherCurrentLiabilities": "1268127000", "totalCurrentLiabilities": "2890258000", "otherNonCurrentLiabilities": "14787000", "totalNonCurrentLiabilities": "3759541000", "cashAndShortTermInvestments": "640235000", "commonStockSharesOutstanding": "238449000", "intangibleAssetsExcludingGoodwill": "832066000", "cashAndCashEquivalentsAtCarryingValue": "640235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1083344000", "profitLoss": "None", "dividendPayout": "1994347000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-193520000", "operatingCashflow": "1371650000", "capitalExpenditures": "711066000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2112995000", "cashflowFromInvestment": "-705510000", "stockBasedCompensation": "29354000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1994347000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "456157000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 18497553000, "cost_of_revenue": 16139410000, "gross_profit": 2358143000, "research_and_development": null, "selling_general_admin": 713250000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1663526000, "depreciation_amortisation": 456157000, "ebitda": 2119683000, "interest_expense": 161388000, "interest_income": null, "other_non_operating": null, "pretax_income": 1502138000, "tax_provision": 418794000, "effective_tax_rate": null, "net_income": 1082359000, "net_income_continuing_ops": 1083344000, "net_income_to_common": 1082359000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 640235000, "short_term_investments": 0, "net_receivables": 1282003000, "inventory": 2031259000, "other_current_assets": null, "total_current_assets": 4237363000, "net_ppe": null, "goodwill": 1338884000, "intangible_assets": 832066000, "goodwill_and_intangibles": 2170950000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6106167000, "total_assets": 10343530000, "short_term_debt": 60554000, "accounts_payable": 1400186000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2890258000, "long_term_debt": 3093113000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3759541000, "total_liabilities": 6649799000, "total_debt": 3153667000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2245523000, "total_equity": 3680050000, "shares_outstanding": 238449000, "operating_cash_flow": 1371650000, "stock_based_compensation": 29354000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 711066000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -705510000, "dividends_paid": 1994347000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2112995000, "free_cash_flow": 2082716000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1663526000", "ebitda": "2119683000", "netIncome": "1082359000", "grossProfit": "2358143000", "depreciation": "None", "totalRevenue": "18497553000", "costOfRevenue": "16139410000", "interestIncome": "51118000", "incomeBeforeTax": "1502138000", "interestExpense": "161388000", "operatingIncome": "1613539000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "418794000", "reportedCurrency": "USD", "netInterestIncome": "-110270000", "nonInterestIncome": "None", "operatingExpenses": "744604000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16139410000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "456157000", "sellingGeneralAndAdministrative": "713250000", "netIncomeFromContinuingOperations": "1083344000" }, "balance": { "goodwill": "1338884000", "inventory": "2031259000", "commonStock": "2627000", "currentDebt": "None", "investments": "None", "totalAssets": "10343530000", "longTermDebt": "3093113000", "shortTermDebt": "60554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "832066000", "reportedCurrency": "USD", "retainedEarnings": "2245523000", "totalLiabilities": "6649799000", "otherCurrentAssets": "283866000", "totalCurrentAssets": "4237363000", "currentLongTermDebt": "924000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "1282003000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6106167000", "currentAccountsPayable": "1400186000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3352982000", "totalShareholderEquity": "3680050000", "capitalLeaseObligations": "258945000", "otherCurrentLiabilities": "1268127000", "totalCurrentLiabilities": "2890258000", "otherNonCurrentLiabilities": "14787000", "totalNonCurrentLiabilities": "3759541000", "cashAndShortTermInvestments": "640235000", "commonStockSharesOutstanding": "238449000", "intangibleAssetsExcludingGoodwill": "832066000", "cashAndCashEquivalentsAtCarryingValue": "640235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1083344000", "profitLoss": "None", "dividendPayout": "1994347000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-193520000", "operatingCashflow": "1371650000", "capitalExpenditures": "711066000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2112995000", "cashflowFromInvestment": "-705510000", "stockBasedCompensation": "29354000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1994347000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "456157000", "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": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "income_statement": { "revenue": 17878291000, "cost_of_revenue": 15565524000, "gross_profit": 2312767000, "ebit": 1573444000, "ebitda": 2007066000, "pretax_income": 1412269000, "tax_provision": 325046000, "net_income": 1086438000, "net_income_to_common": 1086438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2040834000, "total_current_assets": 5120163000, "total_assets": 10650576000, "short_term_debt": 64185000, "long_term_debt": 3206113000, "total_debt": 3270298000, "total_liabilities": 6397180000, "total_equity": 4239406000, "shares_outstanding": 237800000, "goodwill_and_intangibles": 2045307000 }, "cash_flow": { "operating_cash_flow": 1990127000, "capital_expenditure": 476153000, "free_cash_flow": 2466280000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149982, "ticker_id": 7748, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1573444000", "ebitda": "2007066000", "netIncome": "1086438000", "grossProfit": "2312767000", "depreciation": "None", "totalRevenue": "17878291000", "costOfRevenue": "15565524000", "interestIncome": "72666000", "incomeBeforeTax": "1412269000", "interestExpense": "161175000", "operatingIncome": "1506069000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "325046000", "reportedCurrency": "USD", "netInterestIncome": "-88509000", "nonInterestIncome": "None", "operatingExpenses": "806698000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15565524000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "433622000", "sellingGeneralAndAdministrative": "498512000", "netIncomeFromContinuingOperations": "1087223000" }, "balance": { "goodwill": "1239073000", "inventory": "1783488000", "commonStock": "2623000", "currentDebt": "None", "investments": "None", "totalAssets": "10650576000", "longTermDebt": "3206113000", "shortTermDebt": "64185000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "806234000", "reportedCurrency": "USD", "retainedEarnings": "3157511000", "totalLiabilities": "6397180000", "otherCurrentAssets": "206265000", "totalCurrentAssets": "5120163000", "currentLongTermDebt": "858000", "longTermInvestments": "None", "shortTermInvestments": "10220000", "currentNetReceivables": "1079356000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5530413000", "currentAccountsPayable": "1269417000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3466242000", "totalShareholderEquity": "4239406000", "capitalLeaseObligations": "259271000", "otherCurrentLiabilities": "1109536000", "totalCurrentLiabilities": "2552133000", "otherNonCurrentLiabilities": "20038000", "totalNonCurrentLiabilities": "3845047000", "cashAndShortTermInvestments": "2040834000", "commonStockSharesOutstanding": "237800000", "intangibleAssetsExcludingGoodwill": "806234000", "cashAndCashEquivalentsAtCarryingValue": "2040834000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1087223000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "134521000", "operatingCashflow": "1990127000", "capitalExpenditures": "476153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-150911000", "cashflowFromInvestment": "-460797000", "stockBasedCompensation": "14873000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "433622000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17878291000, "cost_of_revenue": 15565524000, "gross_profit": 2312767000, "research_and_development": null, "selling_general_admin": 498512000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1573444000, "depreciation_amortisation": 433622000, "ebitda": 2007066000, "interest_expense": 161175000, "interest_income": null, "other_non_operating": null, "pretax_income": 1412269000, "tax_provision": 325046000, "effective_tax_rate": null, "net_income": 1086438000, "net_income_continuing_ops": 1087223000, "net_income_to_common": 1086438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2040834000, "short_term_investments": 10220000, "net_receivables": 1079356000, "inventory": 1783488000, "other_current_assets": null, "total_current_assets": 5120163000, "net_ppe": null, "goodwill": 1239073000, "intangible_assets": 806234000, "goodwill_and_intangibles": 2045307000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5530413000, "total_assets": 10650576000, "short_term_debt": 64185000, "accounts_payable": 1269417000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2552133000, "long_term_debt": 3206113000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3845047000, "total_liabilities": 6397180000, "total_debt": 3270298000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3157511000, "total_equity": 4239406000, "shares_outstanding": 237800000, "operating_cash_flow": 1990127000, "stock_based_compensation": 14873000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 476153000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -460797000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -150911000, "free_cash_flow": 2466280000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1573444000", "ebitda": "2007066000", "netIncome": "1086438000", "grossProfit": "2312767000", "depreciation": "None", "totalRevenue": "17878291000", "costOfRevenue": "15565524000", "interestIncome": "72666000", "incomeBeforeTax": "1412269000", "interestExpense": "161175000", "operatingIncome": "1506069000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "325046000", "reportedCurrency": "USD", "netInterestIncome": "-88509000", "nonInterestIncome": "None", "operatingExpenses": "806698000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "15565524000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "433622000", "sellingGeneralAndAdministrative": "498512000", "netIncomeFromContinuingOperations": "1087223000" }, "balance": { "goodwill": "1239073000", "inventory": "1783488000", "commonStock": "2623000", "currentDebt": "None", "investments": "None", "totalAssets": "10650576000", "longTermDebt": "3206113000", "shortTermDebt": "64185000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "806234000", "reportedCurrency": "USD", "retainedEarnings": "3157511000", "totalLiabilities": "6397180000", "otherCurrentAssets": "206265000", "totalCurrentAssets": "5120163000", "currentLongTermDebt": "858000", "longTermInvestments": "None", "shortTermInvestments": "10220000", "currentNetReceivables": "1079356000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5530413000", "currentAccountsPayable": "1269417000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3466242000", "totalShareholderEquity": "4239406000", "capitalLeaseObligations": "259271000", "otherCurrentLiabilities": "1109536000", "totalCurrentLiabilities": "2552133000", "otherNonCurrentLiabilities": "20038000", "totalNonCurrentLiabilities": "3845047000", "cashAndShortTermInvestments": "2040834000", "commonStockSharesOutstanding": "237800000", "intangibleAssetsExcludingGoodwill": "806234000", "cashAndCashEquivalentsAtCarryingValue": "2040834000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1087223000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "134521000", "operatingCashflow": "1990127000", "capitalExpenditures": "476153000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-150911000", "cashflowFromInvestment": "-460797000", "stockBasedCompensation": "14873000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "433622000", "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": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "income_statement": { "revenue": 17362217000, "cost_of_revenue": 16243816000, "gross_profit": 1118401000, "ebit": 567494000, "ebitda": 987394000, "pretax_income": 365222000, "tax_provision": 42905000, "net_income": 321574000, "net_income_to_common": 321574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 697748000, "total_current_assets": 4204471000, "total_assets": 9810361000, "short_term_debt": 68788000, "long_term_debt": 3340841000, "total_debt": 3409629000, "total_liabilities": 6465784000, "total_equity": 3331372000, "shares_outstanding": 237297000, "goodwill_and_intangibles": 2140244000 }, "cash_flow": { "operating_cash_flow": 677877000, "capital_expenditure": 543816000, "free_cash_flow": 1221693000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149987, "ticker_id": 7748, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "567494000", "ebitda": "987394000", "netIncome": "321574000", "grossProfit": "1118401000", "depreciation": "None", "totalRevenue": "17362217000", "costOfRevenue": "16243816000", "interestIncome": "27414000", "incomeBeforeTax": "365222000", "interestExpense": "202272000", "operatingIncome": "522286000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "42905000", "reportedCurrency": "USD", "netInterestIncome": "-149414000", "nonInterestIncome": "None", "operatingExpenses": "596115000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16243816000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "419900000", "sellingGeneralAndAdministrative": "456734999", "netIncomeFromContinuingOperations": "33064000" }, "balance": { "goodwill": "1286261000", "inventory": "1985399000", "commonStock": "2620000", "currentDebt": "None", "investments": "None", "totalAssets": "9810361000", "longTermDebt": "3340841000", "shortTermDebt": "68788000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "853983000", "reportedCurrency": "USD", "retainedEarnings": "2071073000", "totalLiabilities": "6465784000", "otherCurrentAssets": "229306000", "totalCurrentAssets": "4204471000", "currentLongTermDebt": "674000", "longTermInvestments": "None", "shortTermInvestments": "33475000", "currentNetReceivables": "1292018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5605890000", "currentAccountsPayable": "1294830000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3612977000", "totalShareholderEquity": "3331372000", "capitalLeaseObligations": "270788000", "otherCurrentLiabilities": "1015613000", "totalCurrentLiabilities": "2495867000", "otherNonCurrentLiabilities": "40180000", "totalNonCurrentLiabilities": "3969917000", "cashAndShortTermInvestments": "697748000", "commonStockSharesOutstanding": "237297000", "intangibleAssetsExcludingGoodwill": "853983000", "cashAndCashEquivalentsAtCarryingValue": "697748000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "322317000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "12602000", "operatingCashflow": "677877000", "capitalExpenditures": "543816000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "116727000", "cashflowFromInvestment": "-503351000", "stockBasedCompensation": "7226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1592000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "419900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17362217000, "cost_of_revenue": 16243816000, "gross_profit": 1118401000, "research_and_development": 5700000, "selling_general_admin": 456734999, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 567494000, "depreciation_amortisation": 419900000, "ebitda": 987394000, "interest_expense": 202272000, "interest_income": null, "other_non_operating": null, "pretax_income": 365222000, "tax_provision": 42905000, "effective_tax_rate": null, "net_income": 321574000, "net_income_continuing_ops": 33064000, "net_income_to_common": 321574000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 697748000, "short_term_investments": 33475000, "net_receivables": 1292018000, "inventory": 1985399000, "other_current_assets": null, "total_current_assets": 4204471000, "net_ppe": null, "goodwill": 1286261000, "intangible_assets": 853983000, "goodwill_and_intangibles": 2140244000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5605890000, "total_assets": 9810361000, "short_term_debt": 68788000, "accounts_payable": 1294830000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2495867000, "long_term_debt": 3340841000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3969917000, "total_liabilities": 6465784000, "total_debt": 3409629000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2071073000, "total_equity": 3331372000, "shares_outstanding": 237297000, "operating_cash_flow": 677877000, "stock_based_compensation": 7226000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 543816000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -503351000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 116727000, "free_cash_flow": 1221693000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "567494000", "ebitda": "987394000", "netIncome": "321574000", "grossProfit": "1118401000", "depreciation": "None", "totalRevenue": "17362217000", "costOfRevenue": "16243816000", "interestIncome": "27414000", "incomeBeforeTax": "365222000", "interestExpense": "202272000", "operatingIncome": "522286000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "42905000", "reportedCurrency": "USD", "netInterestIncome": "-149414000", "nonInterestIncome": "None", "operatingExpenses": "596115000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "16243816000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "419900000", "sellingGeneralAndAdministrative": "456734999", "netIncomeFromContinuingOperations": "33064000" }, "balance": { "goodwill": "1286261000", "inventory": "1985399000", "commonStock": "2620000", "currentDebt": "None", "investments": "None", "totalAssets": "9810361000", "longTermDebt": "3340841000", "shortTermDebt": "68788000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "853983000", "reportedCurrency": "USD", "retainedEarnings": "2071073000", "totalLiabilities": "6465784000", "otherCurrentAssets": "229306000", "totalCurrentAssets": "4204471000", "currentLongTermDebt": "674000", "longTermInvestments": "None", "shortTermInvestments": "33475000", "currentNetReceivables": "1292018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5605890000", "currentAccountsPayable": "1294830000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3612977000", "totalShareholderEquity": "3331372000", "capitalLeaseObligations": "270788000", "otherCurrentLiabilities": "1015613000", "totalCurrentLiabilities": "2495867000", "otherNonCurrentLiabilities": "40180000", "totalNonCurrentLiabilities": "3969917000", "cashAndShortTermInvestments": "697748000", "commonStockSharesOutstanding": "237297000", "intangibleAssetsExcludingGoodwill": "853983000", "cashAndCashEquivalentsAtCarryingValue": "697748000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "322317000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "12602000", "operatingCashflow": "677877000", "capitalExpenditures": "543816000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "116727000", "cashflowFromInvestment": "-503351000", "stockBasedCompensation": "7226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1592000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "419900000", "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": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "income_statement": { "revenue": 17468377000, "cost_of_revenue": 15656574000, "gross_profit": 1811803000, "ebit": 1178145000, "ebitda": 1581255000, "pretax_income": 1025473000, "tax_provision": 278935000, "net_income": 745930000, "net_income_to_common": 745930000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 400988000, "total_current_assets": 3891618000, "total_assets": 9255769000, "short_term_debt": 131780000, "long_term_debt": 3166432000, "total_debt": 3298212000, "total_liabilities": 6402493000, "total_equity": 2840814000, "shares_outstanding": 240394000, "goodwill_and_intangibles": 2073964000 }, "cash_flow": { "operating_cash_flow": 669863000, "capital_expenditure": 487110000, "free_cash_flow": 1156973000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149992, "ticker_id": 7748, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1178145000", "ebitda": "1581255000", "netIncome": "745930000", "grossProfit": "1811803000", "depreciation": "None", "totalRevenue": "17468377000", "costOfRevenue": "15656574000", "interestIncome": "9028000", "incomeBeforeTax": "1025473000", "interestExpense": "152672000", "operatingIncome": "1176595000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "278935000", "reportedCurrency": "USD", "netInterestIncome": "-143644000", "nonInterestIncome": "None", "operatingExpenses": "635208000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12500000", "otherNonOperatingIncome": "1550000", "costofGoodsAndServicesSold": "15656574000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "403110000", "sellingGeneralAndAdministrative": "546742000", "netIncomeFromContinuingOperations": "746538000" }, "balance": { "goodwill": "1227944000", "inventory": "1990184000", "commonStock": "2617000", "currentDebt": "None", "investments": "None", "totalAssets": "9255769000", "longTermDebt": "3166432000", "shortTermDebt": "131780000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "846020000", "reportedCurrency": "USD", "retainedEarnings": "1749499000", "totalLiabilities": "6402493000", "otherCurrentAssets": "244863000", "totalCurrentAssets": "3891618000", "currentLongTermDebt": "26279000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1255583000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5364151000", "currentAccountsPayable": "1476552000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2940846000", "shortLongTermDebtTotal": "3528913000", "totalShareholderEquity": "2840814000", "capitalLeaseObligations": "309923000", "otherCurrentLiabilities": "868940000", "totalCurrentLiabilities": "2570169000", "otherNonCurrentLiabilities": "3468140000", "totalNonCurrentLiabilities": "3832324000", "cashAndShortTermInvestments": "400988000", "commonStockSharesOutstanding": "240394000", "intangibleAssetsExcludingGoodwill": "846020000", "cashAndCashEquivalentsAtCarryingValue": "400988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "746538000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-472224000", "operatingCashflow": "669863000", "capitalExpenditures": "487110000", "changeInReceivables": "-149599000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-232014000", "cashflowFromInvestment": "-445252000", "stockBasedCompensation": "8636000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7403000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-199553000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "403110000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17468377000, "cost_of_revenue": 15656574000, "gross_profit": 1811803000, "research_and_development": 12500000, "selling_general_admin": 546742000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1178145000, "depreciation_amortisation": 403110000, "ebitda": 1581255000, "interest_expense": 152672000, "interest_income": null, "other_non_operating": null, "pretax_income": 1025473000, "tax_provision": 278935000, "effective_tax_rate": null, "net_income": 745930000, "net_income_continuing_ops": 746538000, "net_income_to_common": 745930000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 400988000, "short_term_investments": null, "net_receivables": 1255583000, "inventory": 1990184000, "other_current_assets": null, "total_current_assets": 3891618000, "net_ppe": null, "goodwill": 1227944000, "intangible_assets": 846020000, "goodwill_and_intangibles": 2073964000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5364151000, "total_assets": 9255769000, "short_term_debt": 131780000, "accounts_payable": 1476552000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2570169000, "long_term_debt": 3166432000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3832324000, "total_liabilities": 6402493000, "total_debt": 3298212000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1749499000, "total_equity": 2840814000, "shares_outstanding": 240394000, "operating_cash_flow": 669863000, "stock_based_compensation": 8636000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 487110000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -445252000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -232014000, "free_cash_flow": 1156973000, "net_change_in_cash": -7403000 }, "raw_data": { "income": { "ebit": "1178145000", "ebitda": "1581255000", "netIncome": "745930000", "grossProfit": "1811803000", "depreciation": "None", "totalRevenue": "17468377000", "costOfRevenue": "15656574000", "interestIncome": "9028000", "incomeBeforeTax": "1025473000", "interestExpense": "152672000", "operatingIncome": "1176595000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "278935000", "reportedCurrency": "USD", "netInterestIncome": "-143644000", "nonInterestIncome": "None", "operatingExpenses": "635208000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12500000", "otherNonOperatingIncome": "1550000", "costofGoodsAndServicesSold": "15656574000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "403110000", "sellingGeneralAndAdministrative": "546742000", "netIncomeFromContinuingOperations": "746538000" }, "balance": { "goodwill": "1227944000", "inventory": "1990184000", "commonStock": "2617000", "currentDebt": "None", "investments": "None", "totalAssets": "9255769000", "longTermDebt": "3166432000", "shortTermDebt": "131780000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "846020000", "reportedCurrency": "USD", "retainedEarnings": "1749499000", "totalLiabilities": "6402493000", "otherCurrentAssets": "244863000", "totalCurrentAssets": "3891618000", "currentLongTermDebt": "26279000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1255583000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5364151000", "currentAccountsPayable": "1476552000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2940846000", "shortLongTermDebtTotal": "3528913000", "totalShareholderEquity": "2840814000", "capitalLeaseObligations": "309923000", "otherCurrentLiabilities": "868940000", "totalCurrentLiabilities": "2570169000", "otherNonCurrentLiabilities": "3468140000", "totalNonCurrentLiabilities": "3832324000", "cashAndShortTermInvestments": "400988000", "commonStockSharesOutstanding": "240394000", "intangibleAssetsExcludingGoodwill": "846020000", "cashAndCashEquivalentsAtCarryingValue": "400988000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "746538000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-472224000", "operatingCashflow": "669863000", "capitalExpenditures": "487110000", "changeInReceivables": "-149599000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-232014000", "cashflowFromInvestment": "-445252000", "stockBasedCompensation": "8636000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-7403000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-199553000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "403110000", "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": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "income_statement": { "revenue": 14777458000, "cost_of_revenue": 13411631000, "gross_profit": 1365827000, "ebit": 238182000, "ebitda": 619006000, "pretax_income": 92390000, "tax_provision": 61122000, "net_income": 31000000, "net_income_to_common": 31000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 427661000, "total_current_assets": 3305954000, "total_assets": 8913205000, "short_term_debt": 109193000, "long_term_debt": 3191161000, "total_debt": 3300354000, "total_liabilities": 6324271000, "total_equity": 2577080000, "shares_outstanding": 244129000, "goodwill_and_intangibles": 2300495000 }, "cash_flow": { "operating_cash_flow": 326459000, "capital_expenditure": 381671000, "free_cash_flow": 708130000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149997, "ticker_id": 7748, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "238182000", "ebitda": "619006000", "netIncome": "31000000", "grossProfit": "1365827000", "depreciation": "None", "totalRevenue": "14777458000", "costOfRevenue": "13411631000", "interestIncome": "6056000", "incomeBeforeTax": "92390000", "interestExpense": "145792000", "operatingIncome": "211164000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "61122000", "reportedCurrency": "USD", "netInterestIncome": "-139736000", "nonInterestIncome": "None", "operatingExpenses": "1154663000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5100000", "otherNonOperatingIncome": "27018000", "costofGoodsAndServicesSold": "13411631000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "380824000", "sellingGeneralAndAdministrative": "1116461000", "netIncomeFromContinuingOperations": "31268000" }, "balance": { "goodwill": "1337252000", "inventory": "1575658000", "commonStock": "2614000", "currentDebt": "None", "investments": "None", "totalAssets": "8913205000", "longTermDebt": "3191161000", "shortTermDebt": "109193000", "treasuryStock": "-345134000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "963243000", "reportedCurrency": "USD", "retainedEarnings": "1003569000", "totalLiabilities": "6324271000", "otherCurrentAssets": "260025000", "totalCurrentAssets": "3305954000", "currentLongTermDebt": "26246000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1042610000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5607251000", "currentAccountsPayable": "1273297000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3269032000", "shortLongTermDebtTotal": "3571720000", "totalShareholderEquity": "2577080000", "capitalLeaseObligations": "271366000", "otherCurrentLiabilities": "904035000", "totalCurrentLiabilities": "2390823000", "otherNonCurrentLiabilities": "101736000", "totalNonCurrentLiabilities": "3933448000", "cashAndShortTermInvestments": "427661000", "commonStockSharesOutstanding": "244129000", "intangibleAssetsExcludingGoodwill": "963243000", "cashAndCashEquivalentsAtCarryingValue": "427661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31268000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-177864000", "operatingCashflow": "326459000", "capitalExpenditures": "381671000", "changeInReceivables": "-259377000", "changeInExchangeRate": "-2342000", "cashflowFromFinancing": "901311000", "cashflowFromInvestment": "-1323713000", "stockBasedCompensation": "11655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-98285000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-650000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "380824000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 14777458000, "cost_of_revenue": 13411631000, "gross_profit": 1365827000, "research_and_development": 5100000, "selling_general_admin": 1116461000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 238182000, "depreciation_amortisation": 380824000, "ebitda": 619006000, "interest_expense": 145792000, "interest_income": null, "other_non_operating": null, "pretax_income": 92390000, "tax_provision": 61122000, "effective_tax_rate": null, "net_income": 31000000, "net_income_continuing_ops": 31268000, "net_income_to_common": 31000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 427661000, "short_term_investments": null, "net_receivables": 1042610000, "inventory": 1575658000, "other_current_assets": null, "total_current_assets": 3305954000, "net_ppe": null, "goodwill": 1337252000, "intangible_assets": 963243000, "goodwill_and_intangibles": 2300495000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5607251000, "total_assets": 8913205000, "short_term_debt": 109193000, "accounts_payable": 1273297000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2390823000, "long_term_debt": 3191161000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3933448000, "total_liabilities": 6324271000, "total_debt": 3300354000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1003569000, "total_equity": 2577080000, "shares_outstanding": 244129000, "operating_cash_flow": 326459000, "stock_based_compensation": 11655000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 381671000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1323713000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 901311000, "free_cash_flow": 708130000, "net_change_in_cash": -98285000 }, "raw_data": { "income": { "ebit": "238182000", "ebitda": "619006000", "netIncome": "31000000", "grossProfit": "1365827000", "depreciation": "None", "totalRevenue": "14777458000", "costOfRevenue": "13411631000", "interestIncome": "6056000", "incomeBeforeTax": "92390000", "interestExpense": "145792000", "operatingIncome": "211164000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "61122000", "reportedCurrency": "USD", "netInterestIncome": "-139736000", "nonInterestIncome": "None", "operatingExpenses": "1154663000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5100000", "otherNonOperatingIncome": "27018000", "costofGoodsAndServicesSold": "13411631000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "380824000", "sellingGeneralAndAdministrative": "1116461000", "netIncomeFromContinuingOperations": "31268000" }, "balance": { "goodwill": "1337252000", "inventory": "1575658000", "commonStock": "2614000", "currentDebt": "None", "investments": "None", "totalAssets": "8913205000", "longTermDebt": "3191161000", "shortTermDebt": "109193000", "treasuryStock": "-345134000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "963243000", "reportedCurrency": "USD", "retainedEarnings": "1003569000", "totalLiabilities": "6324271000", "otherCurrentAssets": "260025000", "totalCurrentAssets": "3305954000", "currentLongTermDebt": "26246000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1042610000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5607251000", "currentAccountsPayable": "1273297000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3269032000", "shortLongTermDebtTotal": "3571720000", "totalShareholderEquity": "2577080000", "capitalLeaseObligations": "271366000", "otherCurrentLiabilities": "904035000", "totalCurrentLiabilities": "2390823000", "otherNonCurrentLiabilities": "101736000", "totalNonCurrentLiabilities": "3933448000", "cashAndShortTermInvestments": "427661000", "commonStockSharesOutstanding": "244129000", "intangibleAssetsExcludingGoodwill": "963243000", "cashAndCashEquivalentsAtCarryingValue": "427661000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31268000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-177864000", "operatingCashflow": "326459000", "capitalExpenditures": "381671000", "changeInReceivables": "-259377000", "changeInExchangeRate": "-2342000", "cashflowFromFinancing": "901311000", "cashflowFromInvestment": "-1323713000", "stockBasedCompensation": "11655000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-98285000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-650000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "380824000", "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": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "income_statement": { "revenue": 12091901000, "cost_of_revenue": 11253705000, "gross_profit": 838196000, "ebit": 287943000, "ebitda": 625047000, "pretax_income": 161825000, "tax_provision": 66755000, "net_income": 94757000, "net_income_to_common": 94757000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 547624000, "total_current_assets": 2902711000, "total_assets": 7474497000, "short_term_debt": 97047000, "long_term_debt": 2255546000, "total_debt": 2352593000, "total_liabilities": 4899150000, "total_equity": 2563761000, "shares_outstanding": 246124000, "goodwill_and_intangibles": 1595158000 }, "cash_flow": { "operating_cash_flow": 724247000, "capital_expenditure": 354762000, "free_cash_flow": 1079009000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150002, "ticker_id": 7748, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "287943000", "ebitda": "625047000", "netIncome": "94757000", "grossProfit": "838196000", "depreciation": "None", "totalRevenue": "12091901000", "costOfRevenue": "11253705000", "interestIncome": "7305000", "incomeBeforeTax": "161825000", "interestExpense": "126118000", "operatingIncome": "245463000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "66755000", "reportedCurrency": "USD", "netInterestIncome": "-118813000", "nonInterestIncome": "None", "operatingExpenses": "592733000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5400000", "otherNonOperatingIncome": "42480000", "costofGoodsAndServicesSold": "11253705000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "337104000", "sellingGeneralAndAdministrative": "572410000", "netIncomeFromContinuingOperations": "95070000" }, "balance": { "goodwill": "1005245000", "inventory": "1358793000", "commonStock": "2612000", "currentDebt": "None", "investments": "None", "totalAssets": "7474497000", "longTermDebt": "2255546000", "shortTermDebt": "97047000", "treasuryStock": "-345134000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "589913000", "reportedCurrency": "USD", "retainedEarnings": "972569000", "totalLiabilities": "4899150000", "otherCurrentAssets": "183821000", "totalCurrentAssets": "2902711000", "currentLongTermDebt": "131890000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "812473000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4571786000", "currentAccountsPayable": "904674000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2657491000", "shortLongTermDebtTotal": "2570025000", "totalShareholderEquity": "2563761000", "capitalLeaseObligations": "289024000", "otherCurrentLiabilities": "802129000", "totalCurrentLiabilities": "1937580000", "otherNonCurrentLiabilities": "2621739000", "totalNonCurrentLiabilities": "2961570000", "cashAndShortTermInvestments": "547624000", "commonStockSharesOutstanding": "246124000", "intangibleAssetsExcludingGoodwill": "589913000", "cashAndCashEquivalentsAtCarryingValue": "547624000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95070000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "26041000", "operatingCashflow": "724247000", "capitalExpenditures": "354762000", "changeInReceivables": "29154000", "changeInExchangeRate": "7292000", "cashflowFromFinancing": "-136708000", "cashflowFromInvestment": "-327002000", "stockBasedCompensation": "-276000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "267829000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-110242000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "337104000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12091901000, "cost_of_revenue": 11253705000, "gross_profit": 838196000, "research_and_development": 5400000, "selling_general_admin": 572410000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 287943000, "depreciation_amortisation": 337104000, "ebitda": 625047000, "interest_expense": 126118000, "interest_income": null, "other_non_operating": null, "pretax_income": 161825000, "tax_provision": 66755000, "effective_tax_rate": null, "net_income": 94757000, "net_income_continuing_ops": 95070000, "net_income_to_common": 94757000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 547624000, "short_term_investments": null, "net_receivables": 812473000, "inventory": 1358793000, "other_current_assets": null, "total_current_assets": 2902711000, "net_ppe": null, "goodwill": 1005245000, "intangible_assets": 589913000, "goodwill_and_intangibles": 1595158000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4571786000, "total_assets": 7474497000, "short_term_debt": 97047000, "accounts_payable": 904674000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1937580000, "long_term_debt": 2255546000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2961570000, "total_liabilities": 4899150000, "total_debt": 2352593000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 972569000, "total_equity": 2563761000, "shares_outstanding": 246124000, "operating_cash_flow": 724247000, "stock_based_compensation": -276000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 354762000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -327002000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -136708000, "free_cash_flow": 1079009000, "net_change_in_cash": 267829000 }, "raw_data": { "income": { "ebit": "287943000", "ebitda": "625047000", "netIncome": "94757000", "grossProfit": "838196000", "depreciation": "None", "totalRevenue": "12091901000", "costOfRevenue": "11253705000", "interestIncome": "7305000", "incomeBeforeTax": "161825000", "interestExpense": "126118000", "operatingIncome": "245463000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "66755000", "reportedCurrency": "USD", "netInterestIncome": "-118813000", "nonInterestIncome": "None", "operatingExpenses": "592733000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5400000", "otherNonOperatingIncome": "42480000", "costofGoodsAndServicesSold": "11253705000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "337104000", "sellingGeneralAndAdministrative": "572410000", "netIncomeFromContinuingOperations": "95070000" }, "balance": { "goodwill": "1005245000", "inventory": "1358793000", "commonStock": "2612000", "currentDebt": "None", "investments": "None", "totalAssets": "7474497000", "longTermDebt": "2255546000", "shortTermDebt": "97047000", "treasuryStock": "-345134000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "589913000", "reportedCurrency": "USD", "retainedEarnings": "972569000", "totalLiabilities": "4899150000", "otherCurrentAssets": "183821000", "totalCurrentAssets": "2902711000", "currentLongTermDebt": "131890000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "812473000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4571786000", "currentAccountsPayable": "904674000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2657491000", "shortLongTermDebtTotal": "2570025000", "totalShareholderEquity": "2563761000", "capitalLeaseObligations": "289024000", "otherCurrentLiabilities": "802129000", "totalCurrentLiabilities": "1937580000", "otherNonCurrentLiabilities": "2621739000", "totalNonCurrentLiabilities": "2961570000", "cashAndShortTermInvestments": "547624000", "commonStockSharesOutstanding": "246124000", "intangibleAssetsExcludingGoodwill": "589913000", "cashAndCashEquivalentsAtCarryingValue": "547624000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95070000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "26041000", "operatingCashflow": "724247000", "capitalExpenditures": "354762000", "changeInReceivables": "29154000", "changeInExchangeRate": "7292000", "cashflowFromFinancing": "-136708000", "cashflowFromInvestment": "-327002000", "stockBasedCompensation": "-276000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "267829000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-110242000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "337104000", "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": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "income_statement": { "revenue": 11409219000, "cost_of_revenue": 10338825000, "gross_profit": 1070394000, "ebit": 750175000, "ebitda": 1037405000, "pretax_income": 617545000, "tax_provision": 161009000, "net_income": 455924000, "net_income_to_common": 455924000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 260568000, "total_current_assets": 2598236000, "total_assets": 7102364000, "short_term_debt": 92631000, "long_term_debt": 2276029000, "total_debt": 2368660000, "total_liabilities": 4566304000, "total_equity": 2525663000, "shares_outstanding": 249709000, "goodwill_and_intangibles": 1569803000 }, "cash_flow": { "operating_cash_flow": 666521000, "capital_expenditure": 348120000, "free_cash_flow": 1014641000, "dividends_paid": 525000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150007, "ticker_id": 7748, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "750175000", "ebitda": "1037405000", "netIncome": "455924000", "grossProfit": "1070394000", "depreciation": "None", "totalRevenue": "11409219000", "costOfRevenue": "10338825000", "interestIncome": "14277000", "incomeBeforeTax": "617545000", "interestExpense": "132630000", "operatingIncome": "690568000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "161009000", "reportedCurrency": "USD", "netInterestIncome": "-118353000", "nonInterestIncome": "None", "operatingExpenses": "379826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5100000", "otherNonOperatingIncome": "59607000", "costofGoodsAndServicesSold": "10338825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "287230000", "sellingGeneralAndAdministrative": "353410000", "netIncomeFromContinuingOperations": "456536000" }, "balance": { "goodwill": "973750000", "inventory": "1383535000", "commonStock": "2611000", "currentDebt": "None", "investments": "None", "totalAssets": "7102364000", "longTermDebt": "2276029000", "shortTermDebt": "92631000", "treasuryStock": "-234892000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "596053000", "reportedCurrency": "USD", "retainedEarnings": "877812000", "totalLiabilities": "4566304000", "otherCurrentAssets": "151704000", "totalCurrentAssets": "2598236000", "currentLongTermDebt": "124659000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "802429000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4504128000", "currentAccountsPayable": "875374000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2893574000", "shortLongTermDebtTotal": "2604042000", "totalShareholderEquity": "2525663000", "capitalLeaseObligations": "301621000", "otherCurrentLiabilities": "631305000", "totalCurrentLiabilities": "1648155000", "otherNonCurrentLiabilities": "2616242000", "totalNonCurrentLiabilities": "2918149000", "cashAndShortTermInvestments": "260568000", "commonStockSharesOutstanding": "249709000", "intangibleAssetsExcludingGoodwill": "596053000", "cashAndCashEquivalentsAtCarryingValue": "260568000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "456536000", "profitLoss": "None", "dividendPayout": "525000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-111748000", "operatingCashflow": "666521000", "capitalExpenditures": "348120000", "changeInReceivables": "-25000000", "changeInExchangeRate": "4065000", "cashflowFromFinancing": "-34526000", "cashflowFromInvestment": "-717061000", "stockBasedCompensation": "10803000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "525000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-81001000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2898000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287230000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11409219000, "cost_of_revenue": 10338825000, "gross_profit": 1070394000, "research_and_development": 5100000, "selling_general_admin": 353410000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 750175000, "depreciation_amortisation": 287230000, "ebitda": 1037405000, "interest_expense": 132630000, "interest_income": null, "other_non_operating": null, "pretax_income": 617545000, "tax_provision": 161009000, "effective_tax_rate": null, "net_income": 455924000, "net_income_continuing_ops": 456536000, "net_income_to_common": 455924000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 260568000, "short_term_investments": null, "net_receivables": 802429000, "inventory": 1383535000, "other_current_assets": null, "total_current_assets": 2598236000, "net_ppe": null, "goodwill": 973750000, "intangible_assets": 596053000, "goodwill_and_intangibles": 1569803000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4504128000, "total_assets": 7102364000, "short_term_debt": 92631000, "accounts_payable": 875374000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1648155000, "long_term_debt": 2276029000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2918149000, "total_liabilities": 4566304000, "total_debt": 2368660000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 877812000, "total_equity": 2525663000, "shares_outstanding": 249709000, "operating_cash_flow": 666521000, "stock_based_compensation": 10803000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 348120000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -717061000, "dividends_paid": 525000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34526000, "free_cash_flow": 1014641000, "net_change_in_cash": -81001000 }, "raw_data": { "income": { "ebit": "750175000", "ebitda": "1037405000", "netIncome": "455924000", "grossProfit": "1070394000", "depreciation": "None", "totalRevenue": "11409219000", "costOfRevenue": "10338825000", "interestIncome": "14277000", "incomeBeforeTax": "617545000", "interestExpense": "132630000", "operatingIncome": "690568000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "161009000", "reportedCurrency": "USD", "netInterestIncome": "-118353000", "nonInterestIncome": "None", "operatingExpenses": "379826000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5100000", "otherNonOperatingIncome": "59607000", "costofGoodsAndServicesSold": "10338825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "287230000", "sellingGeneralAndAdministrative": "353410000", "netIncomeFromContinuingOperations": "456536000" }, "balance": { "goodwill": "973750000", "inventory": "1383535000", "commonStock": "2611000", "currentDebt": "None", "investments": "None", "totalAssets": "7102364000", "longTermDebt": "2276029000", "shortTermDebt": "92631000", "treasuryStock": "-234892000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "596053000", "reportedCurrency": "USD", "retainedEarnings": "877812000", "totalLiabilities": "4566304000", "otherCurrentAssets": "151704000", "totalCurrentAssets": "2598236000", "currentLongTermDebt": "124659000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "802429000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4504128000", "currentAccountsPayable": "875374000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2893574000", "shortLongTermDebtTotal": "2604042000", "totalShareholderEquity": "2525663000", "capitalLeaseObligations": "301621000", "otherCurrentLiabilities": "631305000", "totalCurrentLiabilities": "1648155000", "otherNonCurrentLiabilities": "2616242000", "totalNonCurrentLiabilities": "2918149000", "cashAndShortTermInvestments": "260568000", "commonStockSharesOutstanding": "249709000", "intangibleAssetsExcludingGoodwill": "596053000", "cashAndCashEquivalentsAtCarryingValue": "260568000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "456536000", "profitLoss": "None", "dividendPayout": "525000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-111748000", "operatingCashflow": "666521000", "capitalExpenditures": "348120000", "changeInReceivables": "-25000000", "changeInExchangeRate": "4065000", "cashflowFromFinancing": "-34526000", "cashflowFromInvestment": "-717061000", "stockBasedCompensation": "10803000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "525000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-81001000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2898000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "287230000", "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": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "income_statement": { "revenue": 10937784000, "cost_of_revenue": 10094308000, "gross_profit": 843476000, "ebit": 495039000, "ebitda": 769127000, "pretax_income": 332227000, "tax_provision": 85423000, "net_income": 247945000, "net_income_to_common": 247945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 338386000, "total_current_assets": 2234657000, "total_assets": 5931202000, "short_term_debt": 30405000, "long_term_debt": 2295190000, "total_debt": 2325595000, "total_liabilities": 3911617000, "total_equity": 2009800000, "shares_outstanding": 249149000, "goodwill_and_intangibles": 1513878000 }, "cash_flow": { "operating_cash_flow": 491650000, "capital_expenditure": 348666000, "free_cash_flow": 840316000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 150012, "ticker_id": 7748, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "495039000", "ebitda": "769127000", "netIncome": "247945000", "grossProfit": "843476000", "depreciation": "None", "totalRevenue": "10937784000", "costOfRevenue": "10094308000", "interestIncome": "13811000", "incomeBeforeTax": "332227000", "interestExpense": "162812000", "operatingIncome": "495686000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "85423000", "reportedCurrency": "USD", "netInterestIncome": "-149001000", "nonInterestIncome": "None", "operatingExpenses": "347790000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4000000", "otherNonOperatingIncome": "-647000", "costofGoodsAndServicesSold": "10094308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "274088000", "sellingGeneralAndAdministrative": "322225000", "netIncomeFromContinuingOperations": "246804000" }, "balance": { "goodwill": "949750000", "inventory": "1159519000", "commonStock": "2604000", "currentDebt": "None", "investments": "None", "totalAssets": "5931202000", "longTermDebt": "2295190000", "shortTermDebt": "30405000", "treasuryStock": "-231994000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "564128000", "reportedCurrency": "USD", "retainedEarnings": "421888000", "totalLiabilities": "3911617000", "otherCurrentAssets": "135393000", "totalCurrentAssets": "2234657000", "currentLongTermDebt": "99880000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "601359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3696545000", "currentAccountsPayable": "741871000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2161702000", "shortLongTermDebtTotal": "2325595000", "totalShareholderEquity": "2009800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "482398000", "totalCurrentLiabilities": "1296223000", "otherNonCurrentLiabilities": "2377972000", "totalNonCurrentLiabilities": "2615394000", "cashAndShortTermInvestments": "338386000", "commonStockSharesOutstanding": "249149000", "intangibleAssetsExcludingGoodwill": "564128000", "cashAndCashEquivalentsAtCarryingValue": "338386000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "246804000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "83174000", "operatingCashflow": "491650000", "capitalExpenditures": "348666000", "changeInReceivables": "-10918000", "changeInExchangeRate": "3534000", "cashflowFromFinancing": "-384246000", "cashflowFromInvestment": "-338891000", "stockBasedCompensation": "13153000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-227953000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-236000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "279657000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 10937784000, "cost_of_revenue": 10094308000, "gross_profit": 843476000, "research_and_development": 4000000, "selling_general_admin": 322225000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 495039000, "depreciation_amortisation": 274088000, "ebitda": 769127000, "interest_expense": 162812000, "interest_income": null, "other_non_operating": null, "pretax_income": 332227000, "tax_provision": 85423000, "effective_tax_rate": null, "net_income": 247945000, "net_income_continuing_ops": 246804000, "net_income_to_common": 247945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 338386000, "short_term_investments": null, "net_receivables": 601359000, "inventory": 1159519000, "other_current_assets": null, "total_current_assets": 2234657000, "net_ppe": null, "goodwill": 949750000, "intangible_assets": 564128000, "goodwill_and_intangibles": 1513878000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3696545000, "total_assets": 5931202000, "short_term_debt": 30405000, "accounts_payable": 741871000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1296223000, "long_term_debt": 2295190000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2615394000, "total_liabilities": 3911617000, "total_debt": 2325595000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 421888000, "total_equity": 2009800000, "shares_outstanding": 249149000, "operating_cash_flow": 491650000, "stock_based_compensation": 13153000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 348666000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -338891000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -384246000, "free_cash_flow": 840316000, "net_change_in_cash": -227953000 }, "raw_data": { "income": { "ebit": "495039000", "ebitda": "769127000", "netIncome": "247945000", "grossProfit": "843476000", "depreciation": "None", "totalRevenue": "10937784000", "costOfRevenue": "10094308000", "interestIncome": "13811000", "incomeBeforeTax": "332227000", "interestExpense": "162812000", "operatingIncome": "495686000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "85423000", "reportedCurrency": "USD", "netInterestIncome": "-149001000", "nonInterestIncome": "None", "operatingExpenses": "347790000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4000000", "otherNonOperatingIncome": "-647000", "costofGoodsAndServicesSold": "10094308000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "274088000", "sellingGeneralAndAdministrative": "322225000", "netIncomeFromContinuingOperations": "246804000" }, "balance": { "goodwill": "949750000", "inventory": "1159519000", "commonStock": "2604000", "currentDebt": "None", "investments": "None", "totalAssets": "5931202000", "longTermDebt": "2295190000", "shortTermDebt": "30405000", "treasuryStock": "-231994000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "564128000", "reportedCurrency": "USD", "retainedEarnings": "421888000", "totalLiabilities": "3911617000", "otherCurrentAssets": "135393000", "totalCurrentAssets": "2234657000", "currentLongTermDebt": "99880000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "601359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3696545000", "currentAccountsPayable": "741871000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2161702000", "shortLongTermDebtTotal": "2325595000", "totalShareholderEquity": "2009800000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "482398000", "totalCurrentLiabilities": "1296223000", "otherNonCurrentLiabilities": "2377972000", "totalNonCurrentLiabilities": "2615394000", "cashAndShortTermInvestments": "338386000", "commonStockSharesOutstanding": "249149000", "intangibleAssetsExcludingGoodwill": "564128000", "cashAndCashEquivalentsAtCarryingValue": "338386000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "246804000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "83174000", "operatingCashflow": "491650000", "capitalExpenditures": "348666000", "changeInReceivables": "-10918000", "changeInExchangeRate": "3534000", "cashflowFromFinancing": "-384246000", "cashflowFromInvestment": "-338891000", "stockBasedCompensation": "13153000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-227953000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-236000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "279657000", "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": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "income_statement": { "revenue": 4532633000, "cost_of_revenue": 4187143000, "gross_profit": 345490000, "ebit": 165321000, "ebitda": 283802000, "pretax_income": 131820000, "tax_provision": 30370000, "net_income": 101423000, "net_income_to_common": 101423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 542415000, "total_current_assets": 4027242000, "total_assets": 10202688000, "short_term_debt": 918000, "long_term_debt": 3095615000, "total_debt": 3096533000, "total_liabilities": 6466195000, "total_equity": 3722785000, "shares_outstanding": 238559000, "goodwill_and_intangibles": 2126610000 }, "cash_flow": { "operating_cash_flow": 140818000, "capital_expenditure": 234780000, "free_cash_flow": 375598000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149975, "ticker_id": 7748, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "165321000", "ebitda": "283802000", "netIncome": "101423000", "grossProfit": "345490000", "depreciation": "None", "totalRevenue": "4532633000", "costOfRevenue": "4187143000", "interestIncome": "6870000", "incomeBeforeTax": "131820000", "interestExpense": "37847000", "operatingIncome": "165321000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "30370000", "reportedCurrency": "USD", "netInterestIncome": "-30977000", "nonInterestIncome": "None", "operatingExpenses": "180169000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4187143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118481000", "sellingGeneralAndAdministrative": "180169000", "netIncomeFromContinuingOperations": "101450000" }, "balance": { "goodwill": "1317054000", "inventory": "2029589000", "commonStock": "2631000", "currentDebt": "None", "investments": "None", "totalAssets": "10202688000", "longTermDebt": "3095615000", "shortTermDebt": "918000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "809556000", "reportedCurrency": "USD", "retainedEarnings": "2346946000", "totalLiabilities": "6466195000", "otherCurrentAssets": "271430000", "totalCurrentAssets": "4027242000", "currentLongTermDebt": "918000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1183808000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6175446000", "currentAccountsPayable": "1553224000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3289573000", "totalShareholderEquity": "3722785000", "capitalLeaseObligations": "252113000", "otherCurrentLiabilities": "1001382000", "totalCurrentLiabilities": "2720903000", "otherNonCurrentLiabilities": "14770000", "totalNonCurrentLiabilities": "3745292000", "cashAndShortTermInvestments": "542415000", "commonStockSharesOutstanding": "238559000", "intangibleAssetsExcludingGoodwill": "809556000", "cashAndCashEquivalentsAtCarryingValue": "542415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101450000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-16027000", "operatingCashflow": "140818000", "capitalExpenditures": "234780000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152000", "cashflowFromInvestment": "-236174000", "stockBasedCompensation": "6081000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118481000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4532633000, "cost_of_revenue": 4187143000, "gross_profit": 345490000, "research_and_development": null, "selling_general_admin": 180169000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 165321000, "depreciation_amortisation": 118481000, "ebitda": 283802000, "interest_expense": 37847000, "interest_income": null, "other_non_operating": null, "pretax_income": 131820000, "tax_provision": 30370000, "effective_tax_rate": null, "net_income": 101423000, "net_income_continuing_ops": 101450000, "net_income_to_common": 101423000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 542415000, "short_term_investments": null, "net_receivables": 1183808000, "inventory": 2029589000, "other_current_assets": null, "total_current_assets": 4027242000, "net_ppe": null, "goodwill": 1317054000, "intangible_assets": 809556000, "goodwill_and_intangibles": 2126610000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6175446000, "total_assets": 10202688000, "short_term_debt": 918000, "accounts_payable": 1553224000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2720903000, "long_term_debt": 3095615000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3745292000, "total_liabilities": 6466195000, "total_debt": 3096533000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2346946000, "total_equity": 3722785000, "shares_outstanding": 238559000, "operating_cash_flow": 140818000, "stock_based_compensation": 6081000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 234780000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -236174000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -152000, "free_cash_flow": 375598000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "165321000", "ebitda": "283802000", "netIncome": "101423000", "grossProfit": "345490000", "depreciation": "None", "totalRevenue": "4532633000", "costOfRevenue": "4187143000", "interestIncome": "6870000", "incomeBeforeTax": "131820000", "interestExpense": "37847000", "operatingIncome": "165321000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "30370000", "reportedCurrency": "USD", "netInterestIncome": "-30977000", "nonInterestIncome": "None", "operatingExpenses": "180169000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4187143000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118481000", "sellingGeneralAndAdministrative": "180169000", "netIncomeFromContinuingOperations": "101450000" }, "balance": { "goodwill": "1317054000", "inventory": "2029589000", "commonStock": "2631000", "currentDebt": "None", "investments": "None", "totalAssets": "10202688000", "longTermDebt": "3095615000", "shortTermDebt": "918000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "809556000", "reportedCurrency": "USD", "retainedEarnings": "2346946000", "totalLiabilities": "6466195000", "otherCurrentAssets": "271430000", "totalCurrentAssets": "4027242000", "currentLongTermDebt": "918000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1183808000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6175446000", "currentAccountsPayable": "1553224000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3289573000", "totalShareholderEquity": "3722785000", "capitalLeaseObligations": "252113000", "otherCurrentLiabilities": "1001382000", "totalCurrentLiabilities": "2720903000", "otherNonCurrentLiabilities": "14770000", "totalNonCurrentLiabilities": "3745292000", "cashAndShortTermInvestments": "542415000", "commonStockSharesOutstanding": "238559000", "intangibleAssetsExcludingGoodwill": "809556000", "cashAndCashEquivalentsAtCarryingValue": "542415000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "101450000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-16027000", "operatingCashflow": "140818000", "capitalExpenditures": "234780000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-152000", "cashflowFromInvestment": "-236174000", "stockBasedCompensation": "6081000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118481000", "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": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "income_statement": { "revenue": 4517837000, "cost_of_revenue": 4089246000, "gross_profit": 428591000, "ebit": 213752000, "ebitda": 335461000, "pretax_income": 174734000, "tax_provision": 86803000, "net_income": 87993000, "net_income_to_common": 87993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 640235000, "total_current_assets": 4237363000, "total_assets": 10343530000, "short_term_debt": 60554000, "long_term_debt": 3093113000, "total_debt": 3153667000, "total_liabilities": 6649799000, "total_equity": 3680050000, "shares_outstanding": 238449000, "goodwill_and_intangibles": 2170950000 }, "cash_flow": { "operating_cash_flow": 291210000, "capital_expenditure": 269920000, "free_cash_flow": 561130000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149976, "ticker_id": 7748, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "213752000", "ebitda": "335461000", "netIncome": "87993000", "grossProfit": "428591000", "depreciation": "None", "totalRevenue": "4517837000", "costOfRevenue": "4089246000", "interestIncome": "5974000", "incomeBeforeTax": "174734000", "interestExpense": "39018000", "operatingIncome": "204110000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "86803000", "reportedCurrency": "USD", "netInterestIncome": "-33044000", "nonInterestIncome": "None", "operatingExpenses": "224481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4089246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121709000", "sellingGeneralAndAdministrative": "215017000", "netIncomeFromContinuingOperations": "87931000" }, "balance": { "goodwill": "1338884000", "inventory": "2031259000", "commonStock": "2627000", "currentDebt": "None", "investments": "None", "totalAssets": "10343530000", "longTermDebt": "3093113000", "shortTermDebt": "60554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "832066000", "reportedCurrency": "USD", "retainedEarnings": "2245523000", "totalLiabilities": "6649799000", "otherCurrentAssets": "283866000", "totalCurrentAssets": "4237363000", "currentLongTermDebt": "924000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "1282003000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6106167000", "currentAccountsPayable": "1400186000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3352982000", "totalShareholderEquity": "3680050000", "capitalLeaseObligations": "258945000", "otherCurrentLiabilities": "1268127000", "totalCurrentLiabilities": "2890258000", "otherNonCurrentLiabilities": "14787000", "totalNonCurrentLiabilities": "3759541000", "cashAndShortTermInvestments": "640235000", "commonStockSharesOutstanding": "238449000", "intangibleAssetsExcludingGoodwill": "832066000", "cashAndCashEquivalentsAtCarryingValue": "640235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87931000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-54588000", "operatingCashflow": "291210000", "capitalExpenditures": "269920000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-462000", "cashflowFromInvestment": "-268507000", "stockBasedCompensation": "9779000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121709000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4517837000, "cost_of_revenue": 4089246000, "gross_profit": 428591000, "research_and_development": null, "selling_general_admin": 215017000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 213752000, "depreciation_amortisation": 121709000, "ebitda": 335461000, "interest_expense": 39018000, "interest_income": null, "other_non_operating": null, "pretax_income": 174734000, "tax_provision": 86803000, "effective_tax_rate": null, "net_income": 87993000, "net_income_continuing_ops": 87931000, "net_income_to_common": 87993000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 640235000, "short_term_investments": 0, "net_receivables": 1282003000, "inventory": 2031259000, "other_current_assets": null, "total_current_assets": 4237363000, "net_ppe": null, "goodwill": 1338884000, "intangible_assets": 832066000, "goodwill_and_intangibles": 2170950000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 6106167000, "total_assets": 10343530000, "short_term_debt": 60554000, "accounts_payable": 1400186000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2890258000, "long_term_debt": 3093113000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3759541000, "total_liabilities": 6649799000, "total_debt": 3153667000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2245523000, "total_equity": 3680050000, "shares_outstanding": 238449000, "operating_cash_flow": 291210000, "stock_based_compensation": 9779000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 269920000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -268507000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -462000, "free_cash_flow": 561130000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "213752000", "ebitda": "335461000", "netIncome": "87993000", "grossProfit": "428591000", "depreciation": "None", "totalRevenue": "4517837000", "costOfRevenue": "4089246000", "interestIncome": "5974000", "incomeBeforeTax": "174734000", "interestExpense": "39018000", "operatingIncome": "204110000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "86803000", "reportedCurrency": "USD", "netInterestIncome": "-33044000", "nonInterestIncome": "None", "operatingExpenses": "224481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4089246000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121709000", "sellingGeneralAndAdministrative": "215017000", "netIncomeFromContinuingOperations": "87931000" }, "balance": { "goodwill": "1338884000", "inventory": "2031259000", "commonStock": "2627000", "currentDebt": "None", "investments": "None", "totalAssets": "10343530000", "longTermDebt": "3093113000", "shortTermDebt": "60554000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "832066000", "reportedCurrency": "USD", "retainedEarnings": "2245523000", "totalLiabilities": "6649799000", "otherCurrentAssets": "283866000", "totalCurrentAssets": "4237363000", "currentLongTermDebt": "924000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "1282003000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "6106167000", "currentAccountsPayable": "1400186000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3352982000", "totalShareholderEquity": "3680050000", "capitalLeaseObligations": "258945000", "otherCurrentLiabilities": "1268127000", "totalCurrentLiabilities": "2890258000", "otherNonCurrentLiabilities": "14787000", "totalNonCurrentLiabilities": "3759541000", "cashAndShortTermInvestments": "640235000", "commonStockSharesOutstanding": "238449000", "intangibleAssetsExcludingGoodwill": "832066000", "cashAndCashEquivalentsAtCarryingValue": "640235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "87931000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-54588000", "operatingCashflow": "291210000", "capitalExpenditures": "269920000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-462000", "cashflowFromInvestment": "-268507000", "stockBasedCompensation": "9779000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121709000", "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": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "income_statement": { "revenue": 4759342000, "cost_of_revenue": 4099958000, "gross_profit": 659384000, "ebit": 499537000, "ebitda": 615963000, "pretax_income": 461380000, "tax_provision": 118319000, "net_income": 342813000, "net_income_to_common": 342813000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 612582000, "total_current_assets": 4066910000, "total_assets": 9952401000, "short_term_debt": 58985000, "long_term_debt": 3091663000, "total_debt": 3150648000, "total_liabilities": 6396724000, "total_equity": 3541934000, "shares_outstanding": 238526000, "goodwill_and_intangibles": 2162608000 }, "cash_flow": { "operating_cash_flow": 458337000, "capital_expenditure": 181863000, "free_cash_flow": 640200000, "dividends_paid": 498850000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149978, "ticker_id": 7748, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "499537000", "ebitda": "615963000", "netIncome": "342813000", "grossProfit": "659384000", "depreciation": "None", "totalRevenue": "4759342000", "costOfRevenue": "4099958000", "interestIncome": "9167000", "incomeBeforeTax": "461380000", "interestExpense": "38157000", "operatingIncome": "492608000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "118319000", "reportedCurrency": "USD", "netInterestIncome": "-28990000", "nonInterestIncome": "None", "operatingExpenses": "166776000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4099958000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116426000", "sellingGeneralAndAdministrative": "164997000", "netIncomeFromContinuingOperations": "343061000" }, "balance": { "goodwill": "1327744000", "inventory": "1968863000", "commonStock": "2627000", "currentDebt": "None", "investments": "None", "totalAssets": "9952401000", "longTermDebt": "3091663000", "shortTermDebt": "58985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "834864000", "reportedCurrency": "USD", "retainedEarnings": "2157530000", "totalLiabilities": "6396724000", "otherCurrentAssets": "277269000", "totalCurrentAssets": "4066910000", "currentLongTermDebt": "912000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "1208196000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5885491000", "currentAccountsPayable": "1507247000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3344083000", "totalShareholderEquity": "3541934000", "capitalLeaseObligations": "251508000", "otherCurrentLiabilities": "919185000", "totalCurrentLiabilities": "2689066000", "otherNonCurrentLiabilities": "14787000", "totalNonCurrentLiabilities": "3707658000", "cashAndShortTermInvestments": "612582000", "commonStockSharesOutstanding": "238526000", "intangibleAssetsExcludingGoodwill": "834864000", "cashAndCashEquivalentsAtCarryingValue": "612582000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "343061000", "profitLoss": "None", "dividendPayout": "498850000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-33240000", "operatingCashflow": "458337000", "capitalExpenditures": "181863000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-524262000", "cashflowFromInvestment": "-180632000", "stockBasedCompensation": "5390000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "498850000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116426000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4759342000, "cost_of_revenue": 4099958000, "gross_profit": 659384000, "research_and_development": null, "selling_general_admin": 164997000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 499537000, "depreciation_amortisation": 116426000, "ebitda": 615963000, "interest_expense": 38157000, "interest_income": null, "other_non_operating": null, "pretax_income": 461380000, "tax_provision": 118319000, "effective_tax_rate": null, "net_income": 342813000, "net_income_continuing_ops": 343061000, "net_income_to_common": 342813000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 612582000, "short_term_investments": 0, "net_receivables": 1208196000, "inventory": 1968863000, "other_current_assets": null, "total_current_assets": 4066910000, "net_ppe": null, "goodwill": 1327744000, "intangible_assets": 834864000, "goodwill_and_intangibles": 2162608000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5885491000, "total_assets": 9952401000, "short_term_debt": 58985000, "accounts_payable": 1507247000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2689066000, "long_term_debt": 3091663000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3707658000, "total_liabilities": 6396724000, "total_debt": 3150648000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2157530000, "total_equity": 3541934000, "shares_outstanding": 238526000, "operating_cash_flow": 458337000, "stock_based_compensation": 5390000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 181863000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -180632000, "dividends_paid": 498850000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -524262000, "free_cash_flow": 640200000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "499537000", "ebitda": "615963000", "netIncome": "342813000", "grossProfit": "659384000", "depreciation": "None", "totalRevenue": "4759342000", "costOfRevenue": "4099958000", "interestIncome": "9167000", "incomeBeforeTax": "461380000", "interestExpense": "38157000", "operatingIncome": "492608000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "118319000", "reportedCurrency": "USD", "netInterestIncome": "-28990000", "nonInterestIncome": "None", "operatingExpenses": "166776000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4099958000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "116426000", "sellingGeneralAndAdministrative": "164997000", "netIncomeFromContinuingOperations": "343061000" }, "balance": { "goodwill": "1327744000", "inventory": "1968863000", "commonStock": "2627000", "currentDebt": "None", "investments": "None", "totalAssets": "9952401000", "longTermDebt": "3091663000", "shortTermDebt": "58985000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "834864000", "reportedCurrency": "USD", "retainedEarnings": "2157530000", "totalLiabilities": "6396724000", "otherCurrentAssets": "277269000", "totalCurrentAssets": "4066910000", "currentLongTermDebt": "912000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "1208196000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5885491000", "currentAccountsPayable": "1507247000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3344083000", "totalShareholderEquity": "3541934000", "capitalLeaseObligations": "251508000", "otherCurrentLiabilities": "919185000", "totalCurrentLiabilities": "2689066000", "otherNonCurrentLiabilities": "14787000", "totalNonCurrentLiabilities": "3707658000", "cashAndShortTermInvestments": "612582000", "commonStockSharesOutstanding": "238526000", "intangibleAssetsExcludingGoodwill": "834864000", "cashAndCashEquivalentsAtCarryingValue": "612582000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "343061000", "profitLoss": "None", "dividendPayout": "498850000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-33240000", "operatingCashflow": "458337000", "capitalExpenditures": "181863000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-524262000", "cashflowFromInvestment": "-180632000", "stockBasedCompensation": "5390000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "498850000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "116426000", "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": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "income_statement": { "revenue": 4757365000, "cost_of_revenue": 4042070000, "gross_profit": 715295000, "ebit": 518057000, "ebitda": 631561000, "pretax_income": 475582000, "tax_provision": 119573000, "net_income": 355520000, "net_income_to_common": 355520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 849036000, "total_current_assets": 4257211000, "total_assets": 10118666000, "short_term_debt": 61360000, "long_term_debt": 3114302000, "total_debt": 3175662000, "total_liabilities": 6366130000, "total_equity": 3737747000, "shares_outstanding": 238280000, "goodwill_and_intangibles": 2210364000 }, "cash_flow": { "operating_cash_flow": 495212000, "capital_expenditure": 161009000, "free_cash_flow": 656221000, "dividends_paid": 1495497000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149979, "ticker_id": 7748, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "518057000", "ebitda": "631561000", "netIncome": "355520000", "grossProfit": "715295000", "depreciation": "None", "totalRevenue": "4757365000", "costOfRevenue": "4042070000", "interestIncome": "11024000", "incomeBeforeTax": "475582000", "interestExpense": "42475000", "operatingIncome": "512339000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "119573000", "reportedCurrency": "USD", "netInterestIncome": "-31451000", "nonInterestIncome": "None", "operatingExpenses": "202956000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4042070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113504000", "sellingGeneralAndAdministrative": "199457000", "netIncomeFromContinuingOperations": "356009000" }, "balance": { "goodwill": "1350492000", "inventory": "1940603000", "commonStock": "2625000", "currentDebt": "None", "investments": "None", "totalAssets": "10118666000", "longTermDebt": "3114302000", "shortTermDebt": "61360000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "859872000", "reportedCurrency": "USD", "retainedEarnings": "2313567000", "totalLiabilities": "6366130000", "otherCurrentAssets": "258583000", "totalCurrentAssets": "4257211000", "currentLongTermDebt": "865000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "1208989000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5861455000", "currentAccountsPayable": "1359526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3365046000", "totalShareholderEquity": "3737747000", "capitalLeaseObligations": "249879000", "otherCurrentLiabilities": "1042363000", "totalCurrentLiabilities": "2619379000", "otherNonCurrentLiabilities": "17338000", "totalNonCurrentLiabilities": "3746751000", "cashAndShortTermInvestments": "849036000", "commonStockSharesOutstanding": "238280000", "intangibleAssetsExcludingGoodwill": "859872000", "cashAndCashEquivalentsAtCarryingValue": "849036000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "356009000", "profitLoss": "None", "dividendPayout": "1495497000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-41459000", "operatingCashflow": "495212000", "capitalExpenditures": "161009000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1584718000", "cashflowFromInvestment": "-159282000", "stockBasedCompensation": "7162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1495497000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113504000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4757365000, "cost_of_revenue": 4042070000, "gross_profit": 715295000, "research_and_development": null, "selling_general_admin": 199457000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 518057000, "depreciation_amortisation": 113504000, "ebitda": 631561000, "interest_expense": 42475000, "interest_income": null, "other_non_operating": null, "pretax_income": 475582000, "tax_provision": 119573000, "effective_tax_rate": null, "net_income": 355520000, "net_income_continuing_ops": 356009000, "net_income_to_common": 355520000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 849036000, "short_term_investments": 0, "net_receivables": 1208989000, "inventory": 1940603000, "other_current_assets": null, "total_current_assets": 4257211000, "net_ppe": null, "goodwill": 1350492000, "intangible_assets": 859872000, "goodwill_and_intangibles": 2210364000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5861455000, "total_assets": 10118666000, "short_term_debt": 61360000, "accounts_payable": 1359526000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2619379000, "long_term_debt": 3114302000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3746751000, "total_liabilities": 6366130000, "total_debt": 3175662000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2313567000, "total_equity": 3737747000, "shares_outstanding": 238280000, "operating_cash_flow": 495212000, "stock_based_compensation": 7162000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 161009000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -159282000, "dividends_paid": 1495497000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1584718000, "free_cash_flow": 656221000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "518057000", "ebitda": "631561000", "netIncome": "355520000", "grossProfit": "715295000", "depreciation": "None", "totalRevenue": "4757365000", "costOfRevenue": "4042070000", "interestIncome": "11024000", "incomeBeforeTax": "475582000", "interestExpense": "42475000", "operatingIncome": "512339000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "119573000", "reportedCurrency": "USD", "netInterestIncome": "-31451000", "nonInterestIncome": "None", "operatingExpenses": "202956000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4042070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "113504000", "sellingGeneralAndAdministrative": "199457000", "netIncomeFromContinuingOperations": "356009000" }, "balance": { "goodwill": "1350492000", "inventory": "1940603000", "commonStock": "2625000", "currentDebt": "None", "investments": "None", "totalAssets": "10118666000", "longTermDebt": "3114302000", "shortTermDebt": "61360000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "859872000", "reportedCurrency": "USD", "retainedEarnings": "2313567000", "totalLiabilities": "6366130000", "otherCurrentAssets": "258583000", "totalCurrentAssets": "4257211000", "currentLongTermDebt": "865000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "1208989000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5861455000", "currentAccountsPayable": "1359526000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3365046000", "totalShareholderEquity": "3737747000", "capitalLeaseObligations": "249879000", "otherCurrentLiabilities": "1042363000", "totalCurrentLiabilities": "2619379000", "otherNonCurrentLiabilities": "17338000", "totalNonCurrentLiabilities": "3746751000", "cashAndShortTermInvestments": "849036000", "commonStockSharesOutstanding": "238280000", "intangibleAssetsExcludingGoodwill": "859872000", "cashAndCashEquivalentsAtCarryingValue": "849036000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "356009000", "profitLoss": "None", "dividendPayout": "1495497000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-41459000", "operatingCashflow": "495212000", "capitalExpenditures": "161009000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1584718000", "cashflowFromInvestment": "-159282000", "stockBasedCompensation": "7162000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1495497000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "113504000", "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": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "income_statement": { "revenue": 4463009000, "cost_of_revenue": 3908136000, "gross_profit": 554873000, "ebit": 432180000, "ebitda": 536698000, "pretax_income": 390442000, "tax_provision": 94099000, "net_income": 296033000, "net_income_to_common": 296033000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2066782000, "total_current_assets": 5367038000, "total_assets": 10963759000, "short_term_debt": 62690000, "long_term_debt": 3199746000, "total_debt": 3262436000, "total_liabilities": 7816312000, "total_equity": 3133147000, "shares_outstanding": 238280000, "goodwill_and_intangibles": 2091965000 }, "cash_flow": { "operating_cash_flow": 126891000, "capital_expenditure": 98274000, "free_cash_flow": 225165000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149980, "ticker_id": 7748, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "432180000", "ebitda": "536698000", "netIncome": "296033000", "grossProfit": "554873000", "depreciation": "None", "totalRevenue": "4463009000", "costOfRevenue": "3908136000", "interestIncome": "24953000", "incomeBeforeTax": "390442000", "interestExpense": "41738000", "operatingIncome": "404482000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "94099000", "reportedCurrency": "USD", "netInterestIncome": "-16785000", "nonInterestIncome": "None", "operatingExpenses": "150391000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3908136000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104518000", "sellingGeneralAndAdministrative": "133779000", "netIncomeFromContinuingOperations": "296343000" }, "balance": { "goodwill": "1271690000", "inventory": "1856305000", "commonStock": "2625000", "currentDebt": "None", "investments": "None", "totalAssets": "10963759000", "longTermDebt": "3199746000", "shortTermDebt": "62690000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "820275000", "reportedCurrency": "USD", "retainedEarnings": "1958162000", "totalLiabilities": "7816312000", "otherCurrentAssets": "271751000", "totalCurrentAssets": "5367038000", "currentLongTermDebt": "862000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "1172200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5596721000", "currentAccountsPayable": "1290513000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3451694000", "totalShareholderEquity": "3133147000", "capitalLeaseObligations": "251086000", "otherCurrentLiabilities": "2500806000", "totalCurrentLiabilities": "3989749000", "otherNonCurrentLiabilities": "18855000", "totalNonCurrentLiabilities": "3826563000", "cashAndShortTermInvestments": "2066782000", "commonStockSharesOutstanding": "238280000", "intangibleAssetsExcludingGoodwill": "820275000", "cashAndCashEquivalentsAtCarryingValue": "2066782000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "296343000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-64233000", "operatingCashflow": "126891000", "capitalExpenditures": "98274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3553000", "cashflowFromInvestment": "-97089000", "stockBasedCompensation": "7023000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104518000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4463009000, "cost_of_revenue": 3908136000, "gross_profit": 554873000, "research_and_development": null, "selling_general_admin": 133779000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 432180000, "depreciation_amortisation": 104518000, "ebitda": 536698000, "interest_expense": 41738000, "interest_income": null, "other_non_operating": null, "pretax_income": 390442000, "tax_provision": 94099000, "effective_tax_rate": null, "net_income": 296033000, "net_income_continuing_ops": 296343000, "net_income_to_common": 296033000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2066782000, "short_term_investments": 0, "net_receivables": 1172200000, "inventory": 1856305000, "other_current_assets": null, "total_current_assets": 5367038000, "net_ppe": null, "goodwill": 1271690000, "intangible_assets": 820275000, "goodwill_and_intangibles": 2091965000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5596721000, "total_assets": 10963759000, "short_term_debt": 62690000, "accounts_payable": 1290513000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3989749000, "long_term_debt": 3199746000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3826563000, "total_liabilities": 7816312000, "total_debt": 3262436000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1958162000, "total_equity": 3133147000, "shares_outstanding": 238280000, "operating_cash_flow": 126891000, "stock_based_compensation": 7023000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98274000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97089000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3553000, "free_cash_flow": 225165000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "432180000", "ebitda": "536698000", "netIncome": "296033000", "grossProfit": "554873000", "depreciation": "None", "totalRevenue": "4463009000", "costOfRevenue": "3908136000", "interestIncome": "24953000", "incomeBeforeTax": "390442000", "interestExpense": "41738000", "operatingIncome": "404482000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "94099000", "reportedCurrency": "USD", "netInterestIncome": "-16785000", "nonInterestIncome": "None", "operatingExpenses": "150391000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3908136000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104518000", "sellingGeneralAndAdministrative": "133779000", "netIncomeFromContinuingOperations": "296343000" }, "balance": { "goodwill": "1271690000", "inventory": "1856305000", "commonStock": "2625000", "currentDebt": "None", "investments": "None", "totalAssets": "10963759000", "longTermDebt": "3199746000", "shortTermDebt": "62690000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "820275000", "reportedCurrency": "USD", "retainedEarnings": "1958162000", "totalLiabilities": "7816312000", "otherCurrentAssets": "271751000", "totalCurrentAssets": "5367038000", "currentLongTermDebt": "862000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "1172200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5596721000", "currentAccountsPayable": "1290513000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3451694000", "totalShareholderEquity": "3133147000", "capitalLeaseObligations": "251086000", "otherCurrentLiabilities": "2500806000", "totalCurrentLiabilities": "3989749000", "otherNonCurrentLiabilities": "18855000", "totalNonCurrentLiabilities": "3826563000", "cashAndShortTermInvestments": "2066782000", "commonStockSharesOutstanding": "238280000", "intangibleAssetsExcludingGoodwill": "820275000", "cashAndCashEquivalentsAtCarryingValue": "2066782000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "296343000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-64233000", "operatingCashflow": "126891000", "capitalExpenditures": "98274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3553000", "cashflowFromInvestment": "-97089000", "stockBasedCompensation": "7023000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104518000", "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": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "income_statement": { "revenue": 4372064000, "cost_of_revenue": 3818802000, "gross_profit": 553262000, "ebit": 323631000, "ebitda": 435485000, "pretax_income": 276497000, "tax_provision": 40725000, "net_income": 235854000, "net_income_to_common": 235854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2040834000, "total_current_assets": 5120163000, "total_assets": 10650576000, "short_term_debt": 64185000, "long_term_debt": 3206113000, "total_debt": 3270298000, "total_liabilities": 6397180000, "total_equity": 4239406000, "shares_outstanding": 238070000, "goodwill_and_intangibles": 2045307000 }, "cash_flow": { "operating_cash_flow": 349335000, "capital_expenditure": 159204000, "free_cash_flow": 508539000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149981, "ticker_id": 7748, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "323631000", "ebitda": "435485000", "netIncome": "235854000", "grossProfit": "553262000", "depreciation": "None", "totalRevenue": "4372064000", "costOfRevenue": "3818802000", "interestIncome": "24358000", "incomeBeforeTax": "276497000", "interestExpense": "47134000", "operatingIncome": "306651000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "40725000", "reportedCurrency": "USD", "netInterestIncome": "-22776000", "nonInterestIncome": "None", "operatingExpenses": "246611000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3818802000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111854000", "sellingGeneralAndAdministrative": "235293000", "netIncomeFromContinuingOperations": "235772000" }, "balance": { "goodwill": "1239073000", "inventory": "1783488000", "commonStock": "2623000", "currentDebt": "None", "investments": "None", "totalAssets": "10650576000", "longTermDebt": "3206113000", "shortTermDebt": "64185000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "806234000", "reportedCurrency": "USD", "retainedEarnings": "3157511000", "totalLiabilities": "6397180000", "otherCurrentAssets": "206265000", "totalCurrentAssets": "5120163000", "currentLongTermDebt": "858000", "longTermInvestments": "None", "shortTermInvestments": "10220000", "currentNetReceivables": "1079356000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5530413000", "currentAccountsPayable": "1269417000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3466242000", "totalShareholderEquity": "4239406000", "capitalLeaseObligations": "259271000", "otherCurrentLiabilities": "1109536000", "totalCurrentLiabilities": "2552133000", "otherNonCurrentLiabilities": "20038000", "totalNonCurrentLiabilities": "3845047000", "cashAndShortTermInvestments": "2040834000", "commonStockSharesOutstanding": "238070000", "intangibleAssetsExcludingGoodwill": "806234000", "cashAndCashEquivalentsAtCarryingValue": "2040834000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "235772000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-38469000", "operatingCashflow": "349335000", "capitalExpenditures": "159204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-449000", "cashflowFromInvestment": "-153572000", "stockBasedCompensation": "5668000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111854000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4372064000, "cost_of_revenue": 3818802000, "gross_profit": 553262000, "research_and_development": null, "selling_general_admin": 235293000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 323631000, "depreciation_amortisation": 111854000, "ebitda": 435485000, "interest_expense": 47134000, "interest_income": null, "other_non_operating": null, "pretax_income": 276497000, "tax_provision": 40725000, "effective_tax_rate": null, "net_income": 235854000, "net_income_continuing_ops": 235772000, "net_income_to_common": 235854000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2040834000, "short_term_investments": 10220000, "net_receivables": 1079356000, "inventory": 1783488000, "other_current_assets": null, "total_current_assets": 5120163000, "net_ppe": null, "goodwill": 1239073000, "intangible_assets": 806234000, "goodwill_and_intangibles": 2045307000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5530413000, "total_assets": 10650576000, "short_term_debt": 64185000, "accounts_payable": 1269417000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2552133000, "long_term_debt": 3206113000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3845047000, "total_liabilities": 6397180000, "total_debt": 3270298000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3157511000, "total_equity": 4239406000, "shares_outstanding": 238070000, "operating_cash_flow": 349335000, "stock_based_compensation": 5668000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 159204000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -153572000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -449000, "free_cash_flow": 508539000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "323631000", "ebitda": "435485000", "netIncome": "235854000", "grossProfit": "553262000", "depreciation": "None", "totalRevenue": "4372064000", "costOfRevenue": "3818802000", "interestIncome": "24358000", "incomeBeforeTax": "276497000", "interestExpense": "47134000", "operatingIncome": "306651000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "40725000", "reportedCurrency": "USD", "netInterestIncome": "-22776000", "nonInterestIncome": "None", "operatingExpenses": "246611000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3818802000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111854000", "sellingGeneralAndAdministrative": "235293000", "netIncomeFromContinuingOperations": "235772000" }, "balance": { "goodwill": "1239073000", "inventory": "1783488000", "commonStock": "2623000", "currentDebt": "None", "investments": "None", "totalAssets": "10650576000", "longTermDebt": "3206113000", "shortTermDebt": "64185000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "806234000", "reportedCurrency": "USD", "retainedEarnings": "3157511000", "totalLiabilities": "6397180000", "otherCurrentAssets": "206265000", "totalCurrentAssets": "5120163000", "currentLongTermDebt": "858000", "longTermInvestments": "None", "shortTermInvestments": "10220000", "currentNetReceivables": "1079356000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5530413000", "currentAccountsPayable": "1269417000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3466242000", "totalShareholderEquity": "4239406000", "capitalLeaseObligations": "259271000", "otherCurrentLiabilities": "1109536000", "totalCurrentLiabilities": "2552133000", "otherNonCurrentLiabilities": "20038000", "totalNonCurrentLiabilities": "3845047000", "cashAndShortTermInvestments": "2040834000", "commonStockSharesOutstanding": "238070000", "intangibleAssetsExcludingGoodwill": "806234000", "cashAndCashEquivalentsAtCarryingValue": "2040834000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "235772000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-38469000", "operatingCashflow": "349335000", "capitalExpenditures": "159204000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-449000", "cashflowFromInvestment": "-153572000", "stockBasedCompensation": "5668000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111854000", "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": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "income_statement": { "revenue": 4584979000, "cost_of_revenue": 3901009000, "gross_profit": 683970000, "ebit": 523196000, "ebitda": 633666000, "pretax_income": 481599000, "tax_provision": 131609000, "net_income": 349860000, "net_income_to_common": 349860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1877981000, "total_current_assets": 5055473000, "total_assets": 10700534000, "short_term_debt": 64505000, "long_term_debt": 3184080000, "total_debt": 3248585000, "total_liabilities": 6481868000, "total_equity": 4204594000, "shares_outstanding": 237891000, "goodwill_and_intangibles": 2175206000 }, "cash_flow": { "operating_cash_flow": 651136000, "capital_expenditure": 103702000, "free_cash_flow": 754838000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149983, "ticker_id": 7748, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "523196000", "ebitda": "633666000", "netIncome": "349860000", "grossProfit": "683970000", "depreciation": "None", "totalRevenue": "4584979000", "costOfRevenue": "3901009000", "interestIncome": "22099000", "incomeBeforeTax": "481599000", "interestExpense": "41597000", "operatingIncome": "508354000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "131609000", "reportedCurrency": "USD", "netInterestIncome": "-19498000", "nonInterestIncome": "None", "operatingExpenses": "175616000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3901009000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110470000", "sellingGeneralAndAdministrative": "144780000", "netIncomeFromContinuingOperations": "349990000" }, "balance": { "goodwill": "1312806000", "inventory": "1780925000", "commonStock": "2623000", "currentDebt": "None", "investments": "None", "totalAssets": "10700534000", "longTermDebt": "3184080000", "shortTermDebt": "64505000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "862400000", "reportedCurrency": "USD", "retainedEarnings": "2921657000", "totalLiabilities": "6481868000", "otherCurrentAssets": "253436000", "totalCurrentAssets": "5055473000", "currentLongTermDebt": "546000", "longTermInvestments": "None", "shortTermInvestments": "10099000", "currentNetReceivables": "1133032000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5645061000", "currentAccountsPayable": "1276988000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3455381000", "totalShareholderEquity": "4204594000", "capitalLeaseObligations": "270755000", "otherCurrentLiabilities": "1070990000", "totalCurrentLiabilities": "2587427000", "otherNonCurrentLiabilities": "31382000", "totalNonCurrentLiabilities": "3894441000", "cashAndShortTermInvestments": "1877981000", "commonStockSharesOutstanding": "237891000", "intangibleAssetsExcludingGoodwill": "862400000", "cashAndCashEquivalentsAtCarryingValue": "1877981000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "349990000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "26801000", "operatingCashflow": "651136000", "capitalExpenditures": "103702000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-792000", "cashflowFromInvestment": "-98529000", "stockBasedCompensation": "2394000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110470000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4584979000, "cost_of_revenue": 3901009000, "gross_profit": 683970000, "research_and_development": null, "selling_general_admin": 144780000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 523196000, "depreciation_amortisation": 110470000, "ebitda": 633666000, "interest_expense": 41597000, "interest_income": null, "other_non_operating": null, "pretax_income": 481599000, "tax_provision": 131609000, "effective_tax_rate": null, "net_income": 349860000, "net_income_continuing_ops": 349990000, "net_income_to_common": 349860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1877981000, "short_term_investments": 10099000, "net_receivables": 1133032000, "inventory": 1780925000, "other_current_assets": null, "total_current_assets": 5055473000, "net_ppe": null, "goodwill": 1312806000, "intangible_assets": 862400000, "goodwill_and_intangibles": 2175206000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5645061000, "total_assets": 10700534000, "short_term_debt": 64505000, "accounts_payable": 1276988000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2587427000, "long_term_debt": 3184080000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3894441000, "total_liabilities": 6481868000, "total_debt": 3248585000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2921657000, "total_equity": 4204594000, "shares_outstanding": 237891000, "operating_cash_flow": 651136000, "stock_based_compensation": 2394000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103702000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98529000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -792000, "free_cash_flow": 754838000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "523196000", "ebitda": "633666000", "netIncome": "349860000", "grossProfit": "683970000", "depreciation": "None", "totalRevenue": "4584979000", "costOfRevenue": "3901009000", "interestIncome": "22099000", "incomeBeforeTax": "481599000", "interestExpense": "41597000", "operatingIncome": "508354000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "131609000", "reportedCurrency": "USD", "netInterestIncome": "-19498000", "nonInterestIncome": "None", "operatingExpenses": "175616000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3901009000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110470000", "sellingGeneralAndAdministrative": "144780000", "netIncomeFromContinuingOperations": "349990000" }, "balance": { "goodwill": "1312806000", "inventory": "1780925000", "commonStock": "2623000", "currentDebt": "None", "investments": "None", "totalAssets": "10700534000", "longTermDebt": "3184080000", "shortTermDebt": "64505000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "862400000", "reportedCurrency": "USD", "retainedEarnings": "2921657000", "totalLiabilities": "6481868000", "otherCurrentAssets": "253436000", "totalCurrentAssets": "5055473000", "currentLongTermDebt": "546000", "longTermInvestments": "None", "shortTermInvestments": "10099000", "currentNetReceivables": "1133032000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5645061000", "currentAccountsPayable": "1276988000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3455381000", "totalShareholderEquity": "4204594000", "capitalLeaseObligations": "270755000", "otherCurrentLiabilities": "1070990000", "totalCurrentLiabilities": "2587427000", "otherNonCurrentLiabilities": "31382000", "totalNonCurrentLiabilities": "3894441000", "cashAndShortTermInvestments": "1877981000", "commonStockSharesOutstanding": "237891000", "intangibleAssetsExcludingGoodwill": "862400000", "cashAndCashEquivalentsAtCarryingValue": "1877981000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "349990000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "26801000", "operatingCashflow": "651136000", "capitalExpenditures": "103702000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-792000", "cashflowFromInvestment": "-98529000", "stockBasedCompensation": "2394000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110470000", "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": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "income_statement": { "revenue": 4559314000, "cost_of_revenue": 3867688000, "gross_profit": 691626000, "ebit": 458374000, "ebitda": 566322000, "pretax_income": 427173000, "tax_provision": 100650000, "net_income": 326303000, "net_income_to_common": 326303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1317087000, "total_current_assets": 4512154000, "total_assets": 10078457000, "short_term_debt": 63206000, "long_term_debt": 3183095000, "total_debt": 3246301000, "total_liabilities": 6332976000, "total_equity": 3731539000, "shares_outstanding": 237733000, "goodwill_and_intangibles": 2087187000 }, "cash_flow": { "operating_cash_flow": 718629000, "capital_expenditure": 104818000, "free_cash_flow": 823447000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149984, "ticker_id": 7748, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "458374000", "ebitda": "566322000", "netIncome": "326303000", "grossProfit": "691626000", "depreciation": "None", "totalRevenue": "4559314000", "costOfRevenue": "3867688000", "interestIncome": "15863000", "incomeBeforeTax": "427173000", "interestExpense": "31201000", "operatingIncome": "440790000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "100650000", "reportedCurrency": "USD", "netInterestIncome": "-15338000", "nonInterestIncome": "None", "operatingExpenses": "250836000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3867688000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107948000", "sellingGeneralAndAdministrative": "214161000", "netIncomeFromContinuingOperations": "326523000" }, "balance": { "goodwill": "1258285000", "inventory": "1806244000", "commonStock": "2621000", "currentDebt": "None", "investments": "None", "totalAssets": "10078457000", "longTermDebt": "3183095000", "shortTermDebt": "63206000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "828902000", "reportedCurrency": "USD", "retainedEarnings": "2571797000", "totalLiabilities": "6332976000", "otherCurrentAssets": "247649000", "totalCurrentAssets": "4512154000", "currentLongTermDebt": "585000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1141174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5566303000", "currentAccountsPayable": "1211673000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3458520000", "totalShareholderEquity": "3731539000", "capitalLeaseObligations": "274840000", "otherCurrentLiabilities": "1085803000", "totalCurrentLiabilities": "2484345000", "otherNonCurrentLiabilities": "33951000", "totalNonCurrentLiabilities": "3848631000", "cashAndShortTermInvestments": "1317087000", "commonStockSharesOutstanding": "237733000", "intangibleAssetsExcludingGoodwill": "828902000", "cashAndCashEquivalentsAtCarryingValue": "1317087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "326523000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "31718000", "operatingCashflow": "718629000", "capitalExpenditures": "104818000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-150942000", "cashflowFromInvestment": "-102484000", "stockBasedCompensation": "2067000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107948000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4559314000, "cost_of_revenue": 3867688000, "gross_profit": 691626000, "research_and_development": null, "selling_general_admin": 214161000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 458374000, "depreciation_amortisation": 107948000, "ebitda": 566322000, "interest_expense": 31201000, "interest_income": null, "other_non_operating": null, "pretax_income": 427173000, "tax_provision": 100650000, "effective_tax_rate": null, "net_income": 326303000, "net_income_continuing_ops": 326523000, "net_income_to_common": 326303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1317087000, "short_term_investments": null, "net_receivables": 1141174000, "inventory": 1806244000, "other_current_assets": null, "total_current_assets": 4512154000, "net_ppe": null, "goodwill": 1258285000, "intangible_assets": 828902000, "goodwill_and_intangibles": 2087187000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5566303000, "total_assets": 10078457000, "short_term_debt": 63206000, "accounts_payable": 1211673000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2484345000, "long_term_debt": 3183095000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3848631000, "total_liabilities": 6332976000, "total_debt": 3246301000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2571797000, "total_equity": 3731539000, "shares_outstanding": 237733000, "operating_cash_flow": 718629000, "stock_based_compensation": 2067000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104818000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -102484000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -150942000, "free_cash_flow": 823447000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "458374000", "ebitda": "566322000", "netIncome": "326303000", "grossProfit": "691626000", "depreciation": "None", "totalRevenue": "4559314000", "costOfRevenue": "3867688000", "interestIncome": "15863000", "incomeBeforeTax": "427173000", "interestExpense": "31201000", "operatingIncome": "440790000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "100650000", "reportedCurrency": "USD", "netInterestIncome": "-15338000", "nonInterestIncome": "None", "operatingExpenses": "250836000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3867688000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "107948000", "sellingGeneralAndAdministrative": "214161000", "netIncomeFromContinuingOperations": "326523000" }, "balance": { "goodwill": "1258285000", "inventory": "1806244000", "commonStock": "2621000", "currentDebt": "None", "investments": "None", "totalAssets": "10078457000", "longTermDebt": "3183095000", "shortTermDebt": "63206000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "828902000", "reportedCurrency": "USD", "retainedEarnings": "2571797000", "totalLiabilities": "6332976000", "otherCurrentAssets": "247649000", "totalCurrentAssets": "4512154000", "currentLongTermDebt": "585000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1141174000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5566303000", "currentAccountsPayable": "1211673000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3458520000", "totalShareholderEquity": "3731539000", "capitalLeaseObligations": "274840000", "otherCurrentLiabilities": "1085803000", "totalCurrentLiabilities": "2484345000", "otherNonCurrentLiabilities": "33951000", "totalNonCurrentLiabilities": "3848631000", "cashAndShortTermInvestments": "1317087000", "commonStockSharesOutstanding": "237733000", "intangibleAssetsExcludingGoodwill": "828902000", "cashAndCashEquivalentsAtCarryingValue": "1317087000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "326523000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "31718000", "operatingCashflow": "718629000", "capitalExpenditures": "104818000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-150942000", "cashflowFromInvestment": "-102484000", "stockBasedCompensation": "2067000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107948000", "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": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "income_statement": { "revenue": 4361934000, "cost_of_revenue": 3978025000, "gross_profit": 383909000, "ebit": 268243000, "ebitda": 371593000, "pretax_income": 227000000, "tax_provision": 52062000, "net_income": 174421000, "net_income_to_common": 174421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 870820000, "total_current_assets": 4171877000, "total_assets": 9768340000, "short_term_debt": 66988000, "long_term_debt": 3342664000, "total_debt": 3409652000, "total_liabilities": 6273962000, "total_equity": 3480656000, "shares_outstanding": 237491000, "goodwill_and_intangibles": 2112468000 }, "cash_flow": { "operating_cash_flow": 271027000, "capital_expenditure": 108429000, "free_cash_flow": 379456000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149985, "ticker_id": 7748, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "268243000", "ebitda": "371593000", "netIncome": "174421000", "grossProfit": "383909000", "depreciation": "None", "totalRevenue": "4361934000", "costOfRevenue": "3978025000", "interestIncome": "10346000", "incomeBeforeTax": "227000000", "interestExpense": "41243000", "operatingIncome": "250274000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "52062000", "reportedCurrency": "USD", "netInterestIncome": "-30897000", "nonInterestIncome": "None", "operatingExpenses": "133635000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3978025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103350000", "sellingGeneralAndAdministrative": "119076000", "netIncomeFromContinuingOperations": "174938000" }, "balance": { "goodwill": "1274721000", "inventory": "1861989000", "commonStock": "2621000", "currentDebt": "None", "investments": "None", "totalAssets": "9768340000", "longTermDebt": "3342664000", "shortTermDebt": "66988000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "837747000", "reportedCurrency": "USD", "retainedEarnings": "2245494000", "totalLiabilities": "6273962000", "otherCurrentAssets": "246390000", "totalCurrentAssets": "4171877000", "currentLongTermDebt": "650000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1192678000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5596463000", "currentAccountsPayable": "1182283000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3627312000", "totalShareholderEquity": "3480656000", "capitalLeaseObligations": "283998000", "otherCurrentLiabilities": "937030000", "totalCurrentLiabilities": "2279745000", "otherNonCurrentLiabilities": "32890000", "totalNonCurrentLiabilities": "3994217000", "cashAndShortTermInvestments": "870820000", "commonStockSharesOutstanding": "237491000", "intangibleAssetsExcludingGoodwill": "837747000", "cashAndCashEquivalentsAtCarryingValue": "870820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "174938000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "114471000", "operatingCashflow": "271027000", "capitalExpenditures": "108429000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1256000", "cashflowFromInvestment": "-106212000", "stockBasedCompensation": "4744000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103350000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4361934000, "cost_of_revenue": 3978025000, "gross_profit": 383909000, "research_and_development": null, "selling_general_admin": 119076000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 268243000, "depreciation_amortisation": 103350000, "ebitda": 371593000, "interest_expense": 41243000, "interest_income": null, "other_non_operating": null, "pretax_income": 227000000, "tax_provision": 52062000, "effective_tax_rate": null, "net_income": 174421000, "net_income_continuing_ops": 174938000, "net_income_to_common": 174421000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 870820000, "short_term_investments": null, "net_receivables": 1192678000, "inventory": 1861989000, "other_current_assets": null, "total_current_assets": 4171877000, "net_ppe": null, "goodwill": 1274721000, "intangible_assets": 837747000, "goodwill_and_intangibles": 2112468000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5596463000, "total_assets": 9768340000, "short_term_debt": 66988000, "accounts_payable": 1182283000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2279745000, "long_term_debt": 3342664000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3994217000, "total_liabilities": 6273962000, "total_debt": 3409652000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2245494000, "total_equity": 3480656000, "shares_outstanding": 237491000, "operating_cash_flow": 271027000, "stock_based_compensation": 4744000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108429000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106212000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1256000, "free_cash_flow": 379456000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "268243000", "ebitda": "371593000", "netIncome": "174421000", "grossProfit": "383909000", "depreciation": "None", "totalRevenue": "4361934000", "costOfRevenue": "3978025000", "interestIncome": "10346000", "incomeBeforeTax": "227000000", "interestExpense": "41243000", "operatingIncome": "250274000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "52062000", "reportedCurrency": "USD", "netInterestIncome": "-30897000", "nonInterestIncome": "None", "operatingExpenses": "133635000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3978025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103350000", "sellingGeneralAndAdministrative": "119076000", "netIncomeFromContinuingOperations": "174938000" }, "balance": { "goodwill": "1274721000", "inventory": "1861989000", "commonStock": "2621000", "currentDebt": "None", "investments": "None", "totalAssets": "9768340000", "longTermDebt": "3342664000", "shortTermDebt": "66988000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "837747000", "reportedCurrency": "USD", "retainedEarnings": "2245494000", "totalLiabilities": "6273962000", "otherCurrentAssets": "246390000", "totalCurrentAssets": "4171877000", "currentLongTermDebt": "650000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1192678000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5596463000", "currentAccountsPayable": "1182283000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3627312000", "totalShareholderEquity": "3480656000", "capitalLeaseObligations": "283998000", "otherCurrentLiabilities": "937030000", "totalCurrentLiabilities": "2279745000", "otherNonCurrentLiabilities": "32890000", "totalNonCurrentLiabilities": "3994217000", "cashAndShortTermInvestments": "870820000", "commonStockSharesOutstanding": "237491000", "intangibleAssetsExcludingGoodwill": "837747000", "cashAndCashEquivalentsAtCarryingValue": "870820000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "174938000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "114471000", "operatingCashflow": "271027000", "capitalExpenditures": "108429000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1256000", "cashflowFromInvestment": "-106212000", "stockBasedCompensation": "4744000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103350000", "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": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "income_statement": { "revenue": 4528302000, "cost_of_revenue": 4207255000, "gross_profit": 321047000, "ebit": 223441000, "ebitda": 335927000, "pretax_income": 156628000, "tax_provision": 22417000, "net_income": 134653000, "net_income_to_common": 134653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 697748000, "total_current_assets": 4204471000, "total_assets": 9810361000, "short_term_debt": 68788000, "long_term_debt": 3340841000, "total_debt": 3409629000, "total_liabilities": 6465784000, "total_equity": 3331372000, "shares_outstanding": 237465000, "goodwill_and_intangibles": 2140244000 }, "cash_flow": { "operating_cash_flow": 278279000, "capital_expenditure": 111477000, "free_cash_flow": 389756000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149986, "ticker_id": 7748, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "223441000", "ebitda": "335927000", "netIncome": "134653000", "grossProfit": "321047000", "depreciation": "None", "totalRevenue": "4528302000", "costOfRevenue": "4207255000", "interestIncome": "12308000", "incomeBeforeTax": "156628000", "interestExpense": "66813000", "operatingIncome": "184299000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "22417000", "reportedCurrency": "USD", "netInterestIncome": "-54505000", "nonInterestIncome": "None", "operatingExpenses": "136748000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4207255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112486000", "sellingGeneralAndAdministrative": "71442000", "netIncomeFromContinuingOperations": "134211000" }, "balance": { "goodwill": "1286261000", "inventory": "1985399000", "commonStock": "2620000", "currentDebt": "None", "investments": "None", "totalAssets": "9810361000", "longTermDebt": "3340841000", "shortTermDebt": "68788000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "853983000", "reportedCurrency": "USD", "retainedEarnings": "2071073000", "totalLiabilities": "6465784000", "otherCurrentAssets": "229306000", "totalCurrentAssets": "4204471000", "currentLongTermDebt": "674000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "1292018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5605890000", "currentAccountsPayable": "1294830000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3612977000", "totalShareholderEquity": "3331372000", "capitalLeaseObligations": "270788000", "otherCurrentLiabilities": "1015613000", "totalCurrentLiabilities": "2495867000", "otherNonCurrentLiabilities": "40180000", "totalNonCurrentLiabilities": "3969917000", "cashAndShortTermInvestments": "697748000", "commonStockSharesOutstanding": "237465000", "intangibleAssetsExcludingGoodwill": "853983000", "cashAndCashEquivalentsAtCarryingValue": "697748000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134211000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "25559000", "operatingCashflow": "278279000", "capitalExpenditures": "111477000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-383539000", "cashflowFromInvestment": "-108881000", "stockBasedCompensation": "1990000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1592000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112486000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4528302000, "cost_of_revenue": 4207255000, "gross_profit": 321047000, "research_and_development": 5700000, "selling_general_admin": 71442000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 223441000, "depreciation_amortisation": 112486000, "ebitda": 335927000, "interest_expense": 66813000, "interest_income": null, "other_non_operating": null, "pretax_income": 156628000, "tax_provision": 22417000, "effective_tax_rate": null, "net_income": 134653000, "net_income_continuing_ops": 134211000, "net_income_to_common": 134653000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 697748000, "short_term_investments": 0, "net_receivables": 1292018000, "inventory": 1985399000, "other_current_assets": null, "total_current_assets": 4204471000, "net_ppe": null, "goodwill": 1286261000, "intangible_assets": 853983000, "goodwill_and_intangibles": 2140244000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5605890000, "total_assets": 9810361000, "short_term_debt": 68788000, "accounts_payable": 1294830000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2495867000, "long_term_debt": 3340841000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3969917000, "total_liabilities": 6465784000, "total_debt": 3409629000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2071073000, "total_equity": 3331372000, "shares_outstanding": 237465000, "operating_cash_flow": 278279000, "stock_based_compensation": 1990000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111477000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -108881000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -383539000, "free_cash_flow": 389756000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "223441000", "ebitda": "335927000", "netIncome": "134653000", "grossProfit": "321047000", "depreciation": "None", "totalRevenue": "4528302000", "costOfRevenue": "4207255000", "interestIncome": "12308000", "incomeBeforeTax": "156628000", "interestExpense": "66813000", "operatingIncome": "184299000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "22417000", "reportedCurrency": "USD", "netInterestIncome": "-54505000", "nonInterestIncome": "None", "operatingExpenses": "136748000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "5700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4207255000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112486000", "sellingGeneralAndAdministrative": "71442000", "netIncomeFromContinuingOperations": "134211000" }, "balance": { "goodwill": "1286261000", "inventory": "1985399000", "commonStock": "2620000", "currentDebt": "None", "investments": "None", "totalAssets": "9810361000", "longTermDebt": "3340841000", "shortTermDebt": "68788000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "853983000", "reportedCurrency": "USD", "retainedEarnings": "2071073000", "totalLiabilities": "6465784000", "otherCurrentAssets": "229306000", "totalCurrentAssets": "4204471000", "currentLongTermDebt": "674000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "1292018000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5605890000", "currentAccountsPayable": "1294830000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3612977000", "totalShareholderEquity": "3331372000", "capitalLeaseObligations": "270788000", "otherCurrentLiabilities": "1015613000", "totalCurrentLiabilities": "2495867000", "otherNonCurrentLiabilities": "40180000", "totalNonCurrentLiabilities": "3969917000", "cashAndShortTermInvestments": "697748000", "commonStockSharesOutstanding": "237465000", "intangibleAssetsExcludingGoodwill": "853983000", "cashAndCashEquivalentsAtCarryingValue": "697748000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134211000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "25559000", "operatingCashflow": "278279000", "capitalExpenditures": "111477000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-383539000", "cashflowFromInvestment": "-108881000", "stockBasedCompensation": "1990000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1592000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112486000", "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": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "income_statement": { "revenue": 4360196000, "cost_of_revenue": 4014314000, "gross_profit": 345882000, "ebit": 211765000, "ebitda": 316065000, "pretax_income": 166120000, "tax_provision": 44553000, "net_income": 121278000, "net_income_to_common": 121278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 899460000, "total_current_assets": 4429225000, "total_assets": 9927816000, "short_term_debt": 68320000, "long_term_debt": 3701453000, "total_debt": 3769773000, "total_liabilities": 6836593000, "total_equity": 3077576000, "shares_outstanding": 237347000, "goodwill_and_intangibles": 2075444000 }, "cash_flow": { "operating_cash_flow": 310257000, "capital_expenditure": 145709000, "free_cash_flow": 455966000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149988, "ticker_id": 7748, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "211765000", "ebitda": "316065000", "netIncome": "121278000", "grossProfit": "345882000", "depreciation": "None", "totalRevenue": "4360196000", "costOfRevenue": "4014314000", "interestIncome": "12115000", "incomeBeforeTax": "166120000", "interestExpense": "45645000", "operatingIncome": "206373000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "44553000", "reportedCurrency": "USD", "netInterestIncome": "-33530000", "nonInterestIncome": "None", "operatingExpenses": "139509000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4014314000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104300000", "sellingGeneralAndAdministrative": "138569000", "netIncomeFromContinuingOperations": "121567000" }, "balance": { "goodwill": "1243173000", "inventory": "1996720000", "commonStock": "2619000", "currentDebt": "None", "investments": "None", "totalAssets": "9927816000", "longTermDebt": "3701453000", "shortTermDebt": "68320000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "832271000", "reportedCurrency": "USD", "retainedEarnings": "1936420000", "totalLiabilities": "6836593000", "otherCurrentAssets": "259509000", "totalCurrentAssets": "4429225000", "currentLongTermDebt": "940000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1273536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5498591000", "currentAccountsPayable": "1359636000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3971472000", "totalShareholderEquity": "3077576000", "capitalLeaseObligations": "201699000", "otherCurrentLiabilities": "994633000", "totalCurrentLiabilities": "2531317000", "otherNonCurrentLiabilities": "55568000", "totalNonCurrentLiabilities": "4305276000", "cashAndShortTermInvestments": "899460000", "commonStockSharesOutstanding": "237347000", "intangibleAssetsExcludingGoodwill": "832271000", "cashAndCashEquivalentsAtCarryingValue": "899460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "121567000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "32285000", "operatingCashflow": "310257000", "capitalExpenditures": "145709000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-163000", "cashflowFromInvestment": "-143529000", "stockBasedCompensation": "1936000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4360196000, "cost_of_revenue": 4014314000, "gross_profit": 345882000, "research_and_development": null, "selling_general_admin": 138569000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 211765000, "depreciation_amortisation": 104300000, "ebitda": 316065000, "interest_expense": 45645000, "interest_income": null, "other_non_operating": null, "pretax_income": 166120000, "tax_provision": 44553000, "effective_tax_rate": null, "net_income": 121278000, "net_income_continuing_ops": 121567000, "net_income_to_common": 121278000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 899460000, "short_term_investments": null, "net_receivables": 1273536000, "inventory": 1996720000, "other_current_assets": null, "total_current_assets": 4429225000, "net_ppe": null, "goodwill": 1243173000, "intangible_assets": 832271000, "goodwill_and_intangibles": 2075444000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5498591000, "total_assets": 9927816000, "short_term_debt": 68320000, "accounts_payable": 1359636000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2531317000, "long_term_debt": 3701453000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4305276000, "total_liabilities": 6836593000, "total_debt": 3769773000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1936420000, "total_equity": 3077576000, "shares_outstanding": 237347000, "operating_cash_flow": 310257000, "stock_based_compensation": 1936000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 145709000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -143529000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -163000, "free_cash_flow": 455966000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "211765000", "ebitda": "316065000", "netIncome": "121278000", "grossProfit": "345882000", "depreciation": "None", "totalRevenue": "4360196000", "costOfRevenue": "4014314000", "interestIncome": "12115000", "incomeBeforeTax": "166120000", "interestExpense": "45645000", "operatingIncome": "206373000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "44553000", "reportedCurrency": "USD", "netInterestIncome": "-33530000", "nonInterestIncome": "None", "operatingExpenses": "139509000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4014314000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104300000", "sellingGeneralAndAdministrative": "138569000", "netIncomeFromContinuingOperations": "121567000" }, "balance": { "goodwill": "1243173000", "inventory": "1996720000", "commonStock": "2619000", "currentDebt": "None", "investments": "None", "totalAssets": "9927816000", "longTermDebt": "3701453000", "shortTermDebt": "68320000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "832271000", "reportedCurrency": "USD", "retainedEarnings": "1936420000", "totalLiabilities": "6836593000", "otherCurrentAssets": "259509000", "totalCurrentAssets": "4429225000", "currentLongTermDebt": "940000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1273536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5498591000", "currentAccountsPayable": "1359636000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3971472000", "totalShareholderEquity": "3077576000", "capitalLeaseObligations": "201699000", "otherCurrentLiabilities": "994633000", "totalCurrentLiabilities": "2531317000", "otherNonCurrentLiabilities": "55568000", "totalNonCurrentLiabilities": "4305276000", "cashAndShortTermInvestments": "899460000", "commonStockSharesOutstanding": "237347000", "intangibleAssetsExcludingGoodwill": "832271000", "cashAndCashEquivalentsAtCarryingValue": "899460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "121567000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "32285000", "operatingCashflow": "310257000", "capitalExpenditures": "145709000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-163000", "cashflowFromInvestment": "-143529000", "stockBasedCompensation": "1936000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104300000", "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": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "income_statement": { "revenue": 4308091000, "cost_of_revenue": 4029666000, "gross_profit": 278425000, "ebit": 92835000, "ebitda": 197692000, "pretax_income": 45683000, "tax_provision": -15225000, "net_income": 60456000, "net_income_to_common": 60456000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 730980000, "total_current_assets": 4364834000, "total_assets": 9922511000, "short_term_debt": 74578000, "long_term_debt": 3699607000, "total_debt": 3774185000, "total_liabilities": 6849923000, "total_equity": 3059230000, "shares_outstanding": 237209000, "goodwill_and_intangibles": 2151041000 }, "cash_flow": { "operating_cash_flow": 251045000, "capital_expenditure": 154929000, "free_cash_flow": 405974000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149989, "ticker_id": 7748, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:50.752405+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "92835000", "ebitda": "197692000", "netIncome": "60456000", "grossProfit": "278425000", "depreciation": "None", "totalRevenue": "4308091000", "costOfRevenue": "4029666000", "interestIncome": "7628000", "incomeBeforeTax": "45683000", "interestExpense": "47152000", "operatingIncome": "100271000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-15225000", "reportedCurrency": "USD", "netInterestIncome": "-39524000", "nonInterestIncome": "None", "operatingExpenses": "178154000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7436000", "costofGoodsAndServicesSold": "4029666000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104857000", "sellingGeneralAndAdministrative": "148436000", "netIncomeFromContinuingOperations": "60908000" }, "balance": { "goodwill": "1282946000", "inventory": "2047817000", "commonStock": "2619000", "currentDebt": "None", "investments": "None", "totalAssets": "9922511000", "longTermDebt": "3699607000", "shortTermDebt": "74578000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "868095000", "reportedCurrency": "USD", "retainedEarnings": "1815142000", "totalLiabilities": "6849923000", "otherCurrentAssets": "287168000", "totalCurrentAssets": "4364834000", "currentLongTermDebt": "985000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1298869000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5557677000", "currentAccountsPayable": "1408842000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3085539000", "shortLongTermDebtTotal": "3987535000", "totalShareholderEquity": "3059230000", "capitalLeaseObligations": "213350000", "otherCurrentLiabilities": "982219000", "totalCurrentLiabilities": "2542359000", "otherNonCurrentLiabilities": "3970985000", "totalNonCurrentLiabilities": "4307564000", "cashAndShortTermInvestments": "730980000", "commonStockSharesOutstanding": "237209000", "intangibleAssetsExcludingGoodwill": "868095000", "cashAndCashEquivalentsAtCarryingValue": "730980000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60908000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-14975000", "operatingCashflow": "251045000", "capitalExpenditures": "154929000", "changeInReceivables": "77820000", "changeInExchangeRate": "None", "cashflowFromFinancing": "473548000", "cashflowFromInvestment": "-133470000", "stockBasedCompensation": "2100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "591123000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104857000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4308091000, "cost_of_revenue": 4029666000, "gross_profit": 278425000, "research_and_development": null, "selling_general_admin": 148436000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 92835000, "depreciation_amortisation": 104857000, "ebitda": 197692000, "interest_expense": 47152000, "interest_income": null, "other_non_operating": null, "pretax_income": 45683000, "tax_provision": -15225000, "effective_tax_rate": null, "net_income": 60456000, "net_income_continuing_ops": 60908000, "net_income_to_common": 60456000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 730980000, "short_term_investments": null, "net_receivables": 1298869000, "inventory": 2047817000, "other_current_assets": null, "total_current_assets": 4364834000, "net_ppe": null, "goodwill": 1282946000, "intangible_assets": 868095000, "goodwill_and_intangibles": 2151041000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5557677000, "total_assets": 9922511000, "short_term_debt": 74578000, "accounts_payable": 1408842000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2542359000, "long_term_debt": 3699607000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4307564000, "total_liabilities": 6849923000, "total_debt": 3774185000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1815142000, "total_equity": 3059230000, "shares_outstanding": 237209000, "operating_cash_flow": 251045000, "stock_based_compensation": 2100000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 154929000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -133470000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 473548000, "free_cash_flow": 405974000, "net_change_in_cash": 591123000 }, "raw_data": { "income": { "ebit": "92835000", "ebitda": "197692000", "netIncome": "60456000", "grossProfit": "278425000", "depreciation": "None", "totalRevenue": "4308091000", "costOfRevenue": "4029666000", "interestIncome": "7628000", "incomeBeforeTax": "45683000", "interestExpense": "47152000", "operatingIncome": "100271000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-15225000", "reportedCurrency": "USD", "netInterestIncome": "-39524000", "nonInterestIncome": "None", "operatingExpenses": "178154000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-7436000", "costofGoodsAndServicesSold": "4029666000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104857000", "sellingGeneralAndAdministrative": "148436000", "netIncomeFromContinuingOperations": "60908000" }, "balance": { "goodwill": "1282946000", "inventory": "2047817000", "commonStock": "2619000", "currentDebt": "None", "investments": "None", "totalAssets": "9922511000", "longTermDebt": "3699607000", "shortTermDebt": "74578000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "868095000", "reportedCurrency": "USD", "retainedEarnings": "1815142000", "totalLiabilities": "6849923000", "otherCurrentAssets": "287168000", "totalCurrentAssets": "4364834000", "currentLongTermDebt": "985000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1298869000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5557677000", "currentAccountsPayable": "1408842000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3085539000", "shortLongTermDebtTotal": "3987535000", "totalShareholderEquity": "3059230000", "capitalLeaseObligations": "213350000", "otherCurrentLiabilities": "982219000", "totalCurrentLiabilities": "2542359000", "otherNonCurrentLiabilities": "3970985000", "totalNonCurrentLiabilities": "4307564000", "cashAndShortTermInvestments": "730980000", "commonStockSharesOutstanding": "237209000", "intangibleAssetsExcludingGoodwill": "868095000", "cashAndCashEquivalentsAtCarryingValue": "730980000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "60908000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-14975000", "operatingCashflow": "251045000", "capitalExpenditures": "154929000", "changeInReceivables": "77820000", "changeInExchangeRate": "None", "cashflowFromFinancing": "473548000", "cashflowFromInvestment": "-133470000", "stockBasedCompensation": "2100000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "591123000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104857000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_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" ] } } }