{ "ticker": { "uuid": "902aed77-eed9-4f34-b8f4-eab9eff0388a", "symbol": "GIL", "name": "Gildan Activewear Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Apparel Manufacturing", "page_url": "https://sharemaestro.com/factors/ticker/902aed77-eed9-4f34-b8f4-eab9eff0388a/", "api_url": "https://sharemaestro.com/factors/api/tickers/902aed77-eed9-4f34-b8f4-eab9eff0388a/" }, "ticker_metadata": { "id": 1750, "uuid": "902aed77-eed9-4f34-b8f4-eab9eff0388a", "symbol": "GIL", "name": "Gildan Activewear Inc.", "asset_type": "equity", "market_cap": 11292335000, "stock_exchange_id": 3, "industry": "Apparel Manufacturing", "sector": "Consumer Cyclical", "description": "Gildan Activewear Inc. manufactures and sells various apparel products in the United States, Canada, and internationally. The company is headquartered in Montreal, Canada.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "902aed77-eed9-4f34-b8f4-eab9eff0388a", "symbol": "GIL", "name": "Gildan Activewear Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Apparel Manufacturing", "page_url": "https://sharemaestro.com/factors/ticker/902aed77-eed9-4f34-b8f4-eab9eff0388a/", "api_url": "https://sharemaestro.com/factors/api/tickers/902aed77-eed9-4f34-b8f4-eab9eff0388a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.08, "value": 0.08, "quality": 0.12, "momentum": 0.73, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 57.61, "market_cap": 10666952380, "pe_ratio": 42.7977, "earnings_yield": 0.0234, "ebitda_to_ev": 0.0415, "shareholder_yield": 0.0129, "roe": 0.0731, "piotroski_f_score": 4, "momentum_12_1": 0.2547, "volatility_252d": 0.2938 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:11.527034+00:00", "batch_id": "" }, "size": { "price_close": 57.61, "market_cap": 10666952380, "market_cap_usd": 10666952380, "enterprise_value": 15204429380, "shares_outstanding": 185158000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 42.7977, "pb_ratio": 3.1302, "ptbv_ratio": null, "ps_ratio": 2.6086, "pcf_ratio": 23.5583, "pfcf_ratio": 18.7756, "ev_ebitda": 24.0805, "ev_ebit": 32.9041, "ev_sales": 3.7182, "ev_fcf": 26.7623, "earnings_yield": 0.0234, "fcf_yield": 0.0374, "price_to_sales": 2.6086, "price_to_book": 3.1302, "price_to_cashflow": 23.5583, "ebitda_to_ev": 0.0415, "sales_yield": 0.2689 }, "yield": { "dividend_yield": 0.0129, "buyback_yield": 0, "shareholder_yield": 0.0129, "debt_paydown_yield": null, "total_yield": 0.0129 }, "quality": { "gross_margin": 0.2893, "operating_margin": 0.113, "net_margin": 0.061, "ebitda_margin": 0.1544, "fcf_margin": 0.1389, "roe": 0.0731, "roa": 0.0238, "roic": 0.0487, "roc_greenblatt": null, "asset_turnover": 0.3904, "cash_conversion": 2.2794, "accruals_ratio": -0.0194, "sbc_to_revenue": 0.0117, "piotroski_f_score": 4, "altman_z_score": 1.8918, "earnings_stability_5y": 0.832, "revenue_stability_5y": 0.1767, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1129, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.0733, "net_debt_to_ebitda": 7.1864, "debt_to_assets": 0.4559, "interest_coverage": 2.9295, "current_ratio": 2.3456, "quick_ratio": 1.1666, "net_debt": 4537477000, "local_beta": 0.0005, "volatility_252d": 0.2938, "volatility_60d": 0.6837, "max_drawdown_12m": -0.2468, "risk_adjusted_momentum": 0.8669 }, "growth": { "revenue_growth_1y": 0.2443, "revenue_growth_3y_cagr": 0.0432, "revenue_growth_5y_cagr": 0.1318, "eps_growth_1y": -0.3874, "eps_growth_3y_cagr": -0.0917, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.1035, "book_value_growth_1y": 1.6022, "revenue_growth": 0.2443, "earnings_growth": -0.3874 }, "momentum": { "price_return_1m": -0.0236, "price_return_3m": -0.0691, "price_return_6m": -0.0115, "price_return_9m": 0.0514, "price_return_12m": 0.2251, "price_return_12m_ex1m": 0.2547, "momentum_6m": -0.0115, "momentum_12m": 0.2251, "momentum_12_1": 0.2547, "distance_from_52w_high": -0.1993, "distance_from_52w_low": 0.265, "relative_strength": 0.1251 }, "raw_ttm": { "revenue_ttm": 4089178128, "gross_profit_ttm": 1182798454, "ebit_ttm": 462083329, "ebitda_ttm": 631399986, "net_income_ttm": 249241528, "eps_diluted_ttm": 1.3461, "operating_cash_flow_ttm": 452788604, "capital_expenditure_ttm": 115339328, "fcf_ttm": 568127932, "dividends_paid_ttm": 137604395, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 157733055, "cash_and_equivalents": 237055000, "total_current_assets": 4809986000, "total_current_liabilities": 2050618000, "net_ppe": null, "total_assets": 10473214000, "total_debt": 4774532000, "total_equity": 3407786000, "net_working_capital": 3031745000, "book_value_per_share": 18.4047, "retained_earnings": 1000358000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -437821000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 81, "rank_pb": 65, "rank_ptbv": 50, "rank_ps": 58, "rank_pcf": 81, "rank_ev_ebitda": 82, "rank_ev_ebit": 85, "rank_earnings_yield": 81, "rank_fcf_yield": 74, "rank_dividend_yield": 42, "rank_shareholder_yield": 42, "rank_total_yield": 42, "rank_roe": 53, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 72, "rank_fcf_margin": 61, "rank_piotroski": 83, "rank_accruals": 66, "rank_sue": 50, "rank_eps_growth_1y": 87, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 19, "rank_momentum_12m": 43, "rank_momentum_12m_ex1m": 40, "rank_relative_strength": 40 }, "composites": { "value_composite": 92, "quality_composite": 88, "momentum_composite": 27, "growth_composite": 69, "yield_composite": 29, "svqf_composite": 91, "vc1_composite": 90, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 92, "quality_value_composite": 0.098, "os_score": 0.08, "value_percentile": 0.08, "quality_percentile": 0.12, "momentum_percentile": 0.73, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 88, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4182, "ticker_id": 1750, "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": "2026-06-07T06:53:11.527034+00:00", "batch_id": "", "os_score_delta": null, "price_close": 57.61, "market_cap": 10666952380, "market_cap_usd": 10666952380, "enterprise_value": 15204429380, "shares_outstanding": 185158000, "fx_rate_to_usd": null, "pe_ratio": 42.79765281, "pb_ratio": 3.13017084, "ptbv_ratio": null, "ps_ratio": 2.608581, "pcf_ratio": 23.55834994, "pfcf_ratio": 18.77561686, "ev_ebitda": 24.08050319, "ev_ebit": 32.90408553, "ev_sales": 3.71821156, "ev_fcf": 26.76233384, "earnings_yield": 0.02336577, "fcf_yield": 0.03736595, "dividend_yield": 0.01290007, "buyback_yield": 0, "shareholder_yield": 0.01290007, "debt_paydown_yield": null, "total_yield": 0.01290007, "gross_margin": 0.2892509, "operating_margin": 0.11300152, "net_margin": 0.0609515, "ebitda_margin": 0.15440755, "fcf_margin": 0.1389345, "roe": 0.07313884, "roa": 0.023798, "roic": 0.04873918, "roc_greenblatt": null, "asset_turnover": 0.39044157, "cash_conversion": 2.27942725, "accruals_ratio": -0.01943502, "sbc_to_revenue": 0.01172632, "debt_to_equity": 2.07331916, "net_debt_to_ebitda": 7.18637488, "debt_to_assets": 0.45588031, "interest_coverage": 2.92952754, "current_ratio": 2.34562751, "quick_ratio": 1.16663269, "net_debt": 4537477000, "revenue_growth_1y": 0.24427198, "revenue_growth_3y_cagr": 0.04324578, "revenue_growth_5y_cagr": 0.13178754, "eps_growth_1y": -0.38743234, "eps_growth_3y_cagr": -0.09165854, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.10352102, "book_value_growth_1y": 1.60222968, "piotroski_f_score": 4, "altman_z_score": 1.89176769, "earnings_stability_5y": 0.831977, "revenue_stability_5y": 0.176673, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02360731, "price_return_3m": -0.0691008, "price_return_6m": -0.011464, "price_return_9m": 0.05136946, "price_return_12m": 0.22505135, "price_return_12m_ex1m": 0.25467076, "distance_from_52w_high": -0.19928393, "distance_from_52w_low": 0.26498894, "relative_strength": 0.12508777, "local_beta": 0.0005, "volatility_252d": 0.293755, "volatility_60d": 0.683733, "max_drawdown_12m": -0.24676399, "revenue_ttm": 4089178128, "gross_profit_ttm": 1182798454, "ebit_ttm": 462083329, "ebitda_ttm": 631399986, "net_income_ttm": 249241528, "eps_diluted_ttm": 1.34610186, "operating_cash_flow_ttm": 452788604, "capital_expenditure_ttm": 115339328, "fcf_ttm": 568127932, "dividends_paid_ttm": 137604395, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 157733055, "cash_and_equivalents": 237055000, "total_current_assets": 4809986000, "total_current_liabilities": 2050618000, "net_ppe": null, "total_assets": 10473214000, "total_debt": 4774532000, "total_equity": 3407786000, "net_working_capital": 3031745000, "book_value_per_share": 18.40474622, "retained_earnings": 1000358000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -437821000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 81, "rank_pb": 65, "rank_ptbv": 50, "rank_ps": 58, "rank_pcf": 81, "rank_ev_ebitda": 82, "rank_ev_ebit": 85, "rank_earnings_yield": 81, "rank_fcf_yield": 74, "rank_dividend_yield": 42, "rank_shareholder_yield": 42, "rank_total_yield": 42, "rank_roe": 53, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 72, "rank_fcf_margin": 61, "rank_piotroski": 83, "rank_accruals": 66, "rank_sue": 50, "rank_eps_growth_1y": 87, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 19, "rank_momentum_12m": 43, "rank_momentum_12m_ex1m": 40, "rank_relative_strength": 40, "value_composite": 92, "quality_composite": 88, "momentum_composite": 27, "growth_composite": 69, "yield_composite": 29, "svqf_composite": 91, "vc1_composite": 90, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 92, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 88, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 57.61, "os": 0.08, "value": 0.08, "quality": 0.12, "momentum": 0.73, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 42.7977, "earnings_yield": 0.0234, "shareholder_yield": 0.0129, "roe": 0.0731, "momentum_12_1": 0.2547, "complete_fields": { "id": 4182, "ticker_id": 1750, "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": "2026-06-07T06:53:11.527034+00:00", "batch_id": "", "os_score_delta": null, "price_close": 57.61, "market_cap": 10666952380, "market_cap_usd": 10666952380, "enterprise_value": 15204429380, "shares_outstanding": 185158000, "fx_rate_to_usd": null, "pe_ratio": 42.79765281, "pb_ratio": 3.13017084, "ptbv_ratio": null, "ps_ratio": 2.608581, "pcf_ratio": 23.55834994, "pfcf_ratio": 18.77561686, "ev_ebitda": 24.08050319, "ev_ebit": 32.90408553, "ev_sales": 3.71821156, "ev_fcf": 26.76233384, "earnings_yield": 0.02336577, "fcf_yield": 0.03736595, "dividend_yield": 0.01290007, "buyback_yield": 0, "shareholder_yield": 0.01290007, "debt_paydown_yield": null, "total_yield": 0.01290007, "gross_margin": 0.2892509, "operating_margin": 0.11300152, "net_margin": 0.0609515, "ebitda_margin": 0.15440755, "fcf_margin": 0.1389345, "roe": 0.07313884, "roa": 0.023798, "roic": 0.04873918, "roc_greenblatt": null, "asset_turnover": 0.39044157, "cash_conversion": 2.27942725, "accruals_ratio": -0.01943502, "sbc_to_revenue": 0.01172632, "debt_to_equity": 2.07331916, "net_debt_to_ebitda": 7.18637488, "debt_to_assets": 0.45588031, "interest_coverage": 2.92952754, "current_ratio": 2.34562751, "quick_ratio": 1.16663269, "net_debt": 4537477000, "revenue_growth_1y": 0.24427198, "revenue_growth_3y_cagr": 0.04324578, "revenue_growth_5y_cagr": 0.13178754, "eps_growth_1y": -0.38743234, "eps_growth_3y_cagr": -0.09165854, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.10352102, "book_value_growth_1y": 1.60222968, "piotroski_f_score": 4, "altman_z_score": 1.89176769, "earnings_stability_5y": 0.831977, "revenue_stability_5y": 0.176673, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02360731, "price_return_3m": -0.0691008, "price_return_6m": -0.011464, "price_return_9m": 0.05136946, "price_return_12m": 0.22505135, "price_return_12m_ex1m": 0.25467076, "distance_from_52w_high": -0.19928393, "distance_from_52w_low": 0.26498894, "relative_strength": 0.12508777, "local_beta": 0.0005, "volatility_252d": 0.293755, "volatility_60d": 0.683733, "max_drawdown_12m": -0.24676399, "revenue_ttm": 4089178128, "gross_profit_ttm": 1182798454, "ebit_ttm": 462083329, "ebitda_ttm": 631399986, "net_income_ttm": 249241528, "eps_diluted_ttm": 1.34610186, "operating_cash_flow_ttm": 452788604, "capital_expenditure_ttm": 115339328, "fcf_ttm": 568127932, "dividends_paid_ttm": 137604395, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 157733055, "cash_and_equivalents": 237055000, "total_current_assets": 4809986000, "total_current_liabilities": 2050618000, "net_ppe": null, "total_assets": 10473214000, "total_debt": 4774532000, "total_equity": 3407786000, "net_working_capital": 3031745000, "book_value_per_share": 18.40474622, "retained_earnings": 1000358000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -437821000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 81, "rank_pb": 65, "rank_ptbv": 50, "rank_ps": 58, "rank_pcf": 81, "rank_ev_ebitda": 82, "rank_ev_ebit": 85, "rank_earnings_yield": 81, "rank_fcf_yield": 74, "rank_dividend_yield": 42, "rank_shareholder_yield": 42, "rank_total_yield": 42, "rank_roe": 53, "rank_roc": 50, "rank_roic": 61, "rank_gross_margin": 72, "rank_fcf_margin": 61, "rank_piotroski": 83, "rank_accruals": 66, "rank_sue": 50, "rank_eps_growth_1y": 87, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 19, "rank_momentum_12m": 43, "rank_momentum_12m_ex1m": 40, "rank_relative_strength": 40, "value_composite": 92, "quality_composite": 88, "momentum_composite": 27, "growth_composite": 69, "yield_composite": 29, "svqf_composite": 91, "vc1_composite": 90, "vc2_composite": 87, "vc3_composite": 87, "trending_value_composite": null, "overall_composite": 92, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 16, "small_cap_core_rank": 88, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "income_statement": { "revenue": 3679336639, "cost_of_revenue": 2569002041, "gross_profit": 1110334598, "ebit": 601635759, "ebitda": 759148668, "pretax_income": 479440467, "tax_provision": 78609425, "net_income": 405861589, "net_income_to_common": 405861589, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 283940329, "total_current_assets": 4701305730, "total_assets": 10446191838, "short_term_debt": 508831315, "long_term_debt": 3863680000, "total_debt": 4372511315, "total_liabilities": 6890453546, "total_equity": 3555738292, "shares_outstanding": 153071000, "goodwill_and_intangibles": 3883182305 }, "cash_flow": { "operating_cash_flow": 585541874, "capital_expenditure": 108299219, "free_cash_flow": 693841093, "dividends_paid": 137604395, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268586, "ticker_id": 1750, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "601635759", "ebitda": "759148668", "netIncome": "405861589", "grossProfit": "1110334598", "depreciation": "None", "totalRevenue": "3679336639", "costOfRevenue": "2569002041", "interestIncome": "114939000", "incomeBeforeTax": "479440467", "interestExpense": "122195292", "operatingIncome": "730153830", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "78609425", "reportedCurrency": "USD", "netInterestIncome": "-154629000", "nonInterestIncome": "None", "operatingExpenses": "380180767", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2569002041", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157512909", "sellingGeneralAndAdministrative": "389351000", "netIncomeFromContinuingOperations": "393935000" }, "balance": { "goodwill": "867266826", "inventory": "2365851655", "commonStock": "2295290300", "currentDebt": "None", "investments": "None", "totalAssets": "10446191838", "longTermDebt": "3863680000", "shortTermDebt": "508831315", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3015915479", "reportedCurrency": "USD", "retainedEarnings": "1168129304", "totalLiabilities": "6890453546", "otherCurrentAssets": "1097582923", "totalCurrentAssets": "4701305730", "currentLongTermDebt": "450000000", "longTermInvestments": "None", "shortTermInvestments": "69234000", "currentNetReceivables": "953930823", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5744886108", "currentAccountsPayable": "1228655953", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1702471000", "shortLongTermDebtTotal": "4874036811", "totalShareholderEquity": "3555738292", "capitalLeaseObligations": "314501000", "otherCurrentLiabilities": "494100173", "totalCurrentLiabilities": "2231587441", "otherNonCurrentLiabilities": "1696000", "totalNonCurrentLiabilities": "4658866104", "cashAndShortTermInvestments": "283940329", "commonStockSharesOutstanding": "153071000", "intangibleAssetsExcludingGoodwill": "3015915479", "cashAndCashEquivalentsAtCarryingValue": "283940329", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "400831042", "profitLoss": "None", "dividendPayout": "137604395", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-119220105", "operatingCashflow": "585541874", "capitalExpenditures": "108299219", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148777624", "cashflowFromInvestment": "-240134358", "stockBasedCompensation": "47951000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "137604395", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-216716468", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157512909", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3679336639, "cost_of_revenue": 2569002041, "gross_profit": 1110334598, "research_and_development": null, "selling_general_admin": 389351000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 601635759, "depreciation_amortisation": 157512909, "ebitda": 759148668, "interest_expense": 122195292, "interest_income": null, "other_non_operating": null, "pretax_income": 479440467, "tax_provision": 78609425, "effective_tax_rate": null, "net_income": 405861589, "net_income_continuing_ops": 393935000, "net_income_to_common": 405861589, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 283940329, "short_term_investments": 69234000, "net_receivables": 953930823, "inventory": 2365851655, "other_current_assets": null, "total_current_assets": 4701305730, "net_ppe": null, "goodwill": 867266826, "intangible_assets": 3015915479, "goodwill_and_intangibles": 3883182305, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5744886108, "total_assets": 10446191838, "short_term_debt": 508831315, "accounts_payable": 1228655953, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2231587441, "long_term_debt": 3863680000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4658866104, "total_liabilities": 6890453546, "total_debt": 4372511315, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1168129304, "total_equity": 3555738292, "shares_outstanding": 153071000, "operating_cash_flow": 585541874, "stock_based_compensation": 47951000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 108299219, "acquisitions": null, "other_investing": null, "investing_cash_flow": -240134358, "dividends_paid": 137604395, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -148777624, "free_cash_flow": 693841093, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "601635759", "ebitda": "759148668", "netIncome": "405861589", "grossProfit": "1110334598", "depreciation": "None", "totalRevenue": "3679336639", "costOfRevenue": "2569002041", "interestIncome": "114939000", "incomeBeforeTax": "479440467", "interestExpense": "122195292", "operatingIncome": "730153830", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "78609425", "reportedCurrency": "USD", "netInterestIncome": "-154629000", "nonInterestIncome": "None", "operatingExpenses": "380180767", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2569002041", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "157512909", "sellingGeneralAndAdministrative": "389351000", "netIncomeFromContinuingOperations": "393935000" }, "balance": { "goodwill": "867266826", "inventory": "2365851655", "commonStock": "2295290300", "currentDebt": "None", "investments": "None", "totalAssets": "10446191838", "longTermDebt": "3863680000", "shortTermDebt": "508831315", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3015915479", "reportedCurrency": "USD", "retainedEarnings": "1168129304", "totalLiabilities": "6890453546", "otherCurrentAssets": "1097582923", "totalCurrentAssets": "4701305730", "currentLongTermDebt": "450000000", "longTermInvestments": "None", "shortTermInvestments": "69234000", "currentNetReceivables": "953930823", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5744886108", "currentAccountsPayable": "1228655953", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1702471000", "shortLongTermDebtTotal": "4874036811", "totalShareholderEquity": "3555738292", "capitalLeaseObligations": "314501000", "otherCurrentLiabilities": "494100173", "totalCurrentLiabilities": "2231587441", "otherNonCurrentLiabilities": "1696000", "totalNonCurrentLiabilities": "4658866104", "cashAndShortTermInvestments": "283940329", "commonStockSharesOutstanding": "153071000", "intangibleAssetsExcludingGoodwill": "3015915479", "cashAndCashEquivalentsAtCarryingValue": "283940329", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "400831042", "profitLoss": "None", "dividendPayout": "137604395", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-119220105", "operatingCashflow": "585541874", "capitalExpenditures": "108299219", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-148777624", "cashflowFromInvestment": "-240134358", "stockBasedCompensation": "47951000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "137604395", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-216716468", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157512909", "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": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "income_statement": { "revenue": 3270590000, "cost_of_revenue": 2266911000, "gross_profit": 1003679000, "ebit": 599536000, "ebitda": 729361000, "pretax_income": 514085000, "tax_provision": 113220000, "net_income": 400865000, "net_income_to_common": 400865000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98799000, "total_current_assets": 1858684000, "total_assets": 3715122000, "short_term_debt": 317749000, "long_term_debt": 1235870000, "total_debt": 1553619000, "total_liabilities": 2258471000, "total_equity": 1456651000, "shares_outstanding": 163179000, "goodwill_and_intangibles": 524996000 }, "cash_flow": { "operating_cash_flow": 501388000, "capital_expenditure": 150352000, "free_cash_flow": 651740000, "dividends_paid": 133469000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268591, "ticker_id": 1750, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "599536000", "ebitda": "729361000", "netIncome": "400865000", "grossProfit": "1003679000", "depreciation": "None", "totalRevenue": "3270590000", "costOfRevenue": "2266911000", "interestIncome": "81511000", "incomeBeforeTax": "514085000", "interestExpense": "107699162", "operatingIncome": "618239000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "113220000", "reportedCurrency": "USD", "netInterestIncome": "-107663000", "nonInterestIncome": "None", "operatingExpenses": "385440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2266911000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129825000", "sellingGeneralAndAdministrative": "218537000", "netIncomeFromContinuingOperations": "400865000" }, "balance": { "goodwill": "271677000", "inventory": "1110562000", "commonStock": "268557000", "currentDebt": "None", "investments": "None", "totalAssets": "3715122000", "longTermDebt": "1235870000", "shortTermDebt": "317749000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "253319000", "reportedCurrency": "USD", "retainedEarnings": "1118201000", "totalLiabilities": "2258471000", "otherCurrentAssets": "106964000", "totalCurrentAssets": "1858684000", "currentLongTermDebt": "300000000", "longTermInvestments": "None", "shortTermInvestments": "56785000", "currentNetReceivables": "542359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1856438000", "currentAccountsPayable": "459157000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1268808000", "shortLongTermDebtTotal": "1653290000", "totalShareholderEquity": "1456651000", "capitalLeaseObligations": "117420000", "otherCurrentLiabilities": "30916000", "totalCurrentLiabilities": "837490000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1420981000", "cashAndShortTermInvestments": "98799000", "commonStockSharesOutstanding": "163179000", "intangibleAssetsExcludingGoodwill": "253319000", "cashAndCashEquivalentsAtCarryingValue": "98799000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "381618000", "profitLoss": "None", "dividendPayout": "133469000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-19823210", "operatingCashflow": "501388000", "capitalExpenditures": "150352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-379351000", "cashflowFromInvestment": "-112116000", "stockBasedCompensation": "64529000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "133469000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-783301000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132260000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3270590000, "cost_of_revenue": 2266911000, "gross_profit": 1003679000, "research_and_development": null, "selling_general_admin": 218537000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 599536000, "depreciation_amortisation": 129825000, "ebitda": 729361000, "interest_expense": 107699162, "interest_income": null, "other_non_operating": null, "pretax_income": 514085000, "tax_provision": 113220000, "effective_tax_rate": null, "net_income": 400865000, "net_income_continuing_ops": 400865000, "net_income_to_common": 400865000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98799000, "short_term_investments": 56785000, "net_receivables": 542359000, "inventory": 1110562000, "other_current_assets": null, "total_current_assets": 1858684000, "net_ppe": null, "goodwill": 271677000, "intangible_assets": 253319000, "goodwill_and_intangibles": 524996000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1856438000, "total_assets": 3715122000, "short_term_debt": 317749000, "accounts_payable": 459157000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 837490000, "long_term_debt": 1235870000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1420981000, "total_liabilities": 2258471000, "total_debt": 1553619000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1118201000, "total_equity": 1456651000, "shares_outstanding": 163179000, "operating_cash_flow": 501388000, "stock_based_compensation": 64529000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 150352000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112116000, "dividends_paid": 133469000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -379351000, "free_cash_flow": 651740000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "599536000", "ebitda": "729361000", "netIncome": "400865000", "grossProfit": "1003679000", "depreciation": "None", "totalRevenue": "3270590000", "costOfRevenue": "2266911000", "interestIncome": "81511000", "incomeBeforeTax": "514085000", "interestExpense": "107699162", "operatingIncome": "618239000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "113220000", "reportedCurrency": "USD", "netInterestIncome": "-107663000", "nonInterestIncome": "None", "operatingExpenses": "385440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2266911000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129825000", "sellingGeneralAndAdministrative": "218537000", "netIncomeFromContinuingOperations": "400865000" }, "balance": { "goodwill": "271677000", "inventory": "1110562000", "commonStock": "268557000", "currentDebt": "None", "investments": "None", "totalAssets": "3715122000", "longTermDebt": "1235870000", "shortTermDebt": "317749000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "253319000", "reportedCurrency": "USD", "retainedEarnings": "1118201000", "totalLiabilities": "2258471000", "otherCurrentAssets": "106964000", "totalCurrentAssets": "1858684000", "currentLongTermDebt": "300000000", "longTermInvestments": "None", "shortTermInvestments": "56785000", "currentNetReceivables": "542359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1856438000", "currentAccountsPayable": "459157000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1268808000", "shortLongTermDebtTotal": "1653290000", "totalShareholderEquity": "1456651000", "capitalLeaseObligations": "117420000", "otherCurrentLiabilities": "30916000", "totalCurrentLiabilities": "837490000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1420981000", "cashAndShortTermInvestments": "98799000", "commonStockSharesOutstanding": "163179000", "intangibleAssetsExcludingGoodwill": "253319000", "cashAndCashEquivalentsAtCarryingValue": "98799000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "381618000", "profitLoss": "None", "dividendPayout": "133469000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-19823210", "operatingCashflow": "501388000", "capitalExpenditures": "150352000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-379351000", "cashflowFromInvestment": "-112116000", "stockBasedCompensation": "64529000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "133469000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-783301000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132260000", "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": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "income_statement": { "revenue": 3195911000, "cost_of_revenue": 2315857000, "gross_profit": 880054000, "ebit": 621386000, "ebitda": 743030000, "pretax_income": 564183000, "tax_provision": 30603000, "net_income": 533580000, "net_income_to_common": 533580000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89642000, "total_current_assets": 1687536000, "total_assets": 3496889855, "short_term_debt": 326714658, "long_term_debt": 685000000, "total_debt": 1011714658, "total_liabilities": 1549447792, "total_equity": 1947442062, "shares_outstanding": 176224000, "goodwill_and_intangibles": 530368519 }, "cash_flow": { "operating_cash_flow": 546606000, "capital_expenditure": 208009000, "free_cash_flow": 754615000, "dividends_paid": 131797000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268596, "ticker_id": 1750, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "621386000", "ebitda": "743030000", "netIncome": "533580000", "grossProfit": "880054000", "depreciation": "None", "totalRevenue": "3195911000", "costOfRevenue": "2315857000", "interestIncome": "56942000", "incomeBeforeTax": "564183000", "interestExpense": "72980269", "operatingIncome": "643853000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "30603000", "reportedCurrency": "USD", "netInterestIncome": "-72916000", "nonInterestIncome": "None", "operatingExpenses": "236201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2315857000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121644000", "sellingGeneralAndAdministrative": "151905000", "netIncomeFromContinuingOperations": "464172000" }, "balance": { "goodwill": "270287018", "inventory": "1089441000", "commonStock": "269825392", "currentDebt": "None", "investments": "None", "totalAssets": "3496889855", "longTermDebt": "685000000", "shortTermDebt": "326714658", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "260081501", "reportedCurrency": "USD", "retainedEarnings": "1602987458", "totalLiabilities": "1549447792", "otherCurrentAssets": "95955000", "totalCurrentAssets": "1687536000", "currentLongTermDebt": "300000000", "longTermInvestments": "None", "shortTermInvestments": "45136000", "currentNetReceivables": "412498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1817987795", "currentAccountsPayable": "387664392", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1255962000", "shortLongTermDebtTotal": "1095561000", "totalShareholderEquity": "1947442062", "capitalLeaseObligations": "98061000", "otherCurrentLiabilities": "4379654", "totalCurrentLiabilities": "720385338", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "829062454", "cashAndShortTermInvestments": "89642000", "commonStockSharesOutstanding": "176224000", "intangibleAssetsExcludingGoodwill": "260081501", "cashAndCashEquivalentsAtCarryingValue": "89642000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "533580000", "profitLoss": "None", "dividendPayout": "131797000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "143215000", "operatingCashflow": "546606000", "capitalExpenditures": "208009000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-452782000", "cashflowFromInvestment": "-154858000", "stockBasedCompensation": "26957000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131797000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-386707000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121644000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3195911000, "cost_of_revenue": 2315857000, "gross_profit": 880054000, "research_and_development": null, "selling_general_admin": 151905000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 621386000, "depreciation_amortisation": 121644000, "ebitda": 743030000, "interest_expense": 72980269, "interest_income": null, "other_non_operating": null, "pretax_income": 564183000, "tax_provision": 30603000, "effective_tax_rate": null, "net_income": 533580000, "net_income_continuing_ops": 464172000, "net_income_to_common": 533580000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89642000, "short_term_investments": 45136000, "net_receivables": 412498000, "inventory": 1089441000, "other_current_assets": null, "total_current_assets": 1687536000, "net_ppe": null, "goodwill": 270287018, "intangible_assets": 260081501, "goodwill_and_intangibles": 530368519, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1817987795, "total_assets": 3496889855, "short_term_debt": 326714658, "accounts_payable": 387664392, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 720385338, "long_term_debt": 685000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 829062454, "total_liabilities": 1549447792, "total_debt": 1011714658, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1602987458, "total_equity": 1947442062, "shares_outstanding": 176224000, "operating_cash_flow": 546606000, "stock_based_compensation": 26957000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 208009000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -154858000, "dividends_paid": 131797000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -452782000, "free_cash_flow": 754615000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "621386000", "ebitda": "743030000", "netIncome": "533580000", "grossProfit": "880054000", "depreciation": "None", "totalRevenue": "3195911000", "costOfRevenue": "2315857000", "interestIncome": "56942000", "incomeBeforeTax": "564183000", "interestExpense": "72980269", "operatingIncome": "643853000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "30603000", "reportedCurrency": "USD", "netInterestIncome": "-72916000", "nonInterestIncome": "None", "operatingExpenses": "236201000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2315857000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121644000", "sellingGeneralAndAdministrative": "151905000", "netIncomeFromContinuingOperations": "464172000" }, "balance": { "goodwill": "270287018", "inventory": "1089441000", "commonStock": "269825392", "currentDebt": "None", "investments": "None", "totalAssets": "3496889855", "longTermDebt": "685000000", "shortTermDebt": "326714658", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "260081501", "reportedCurrency": "USD", "retainedEarnings": "1602987458", "totalLiabilities": "1549447792", "otherCurrentAssets": "95955000", "totalCurrentAssets": "1687536000", "currentLongTermDebt": "300000000", "longTermInvestments": "None", "shortTermInvestments": "45136000", "currentNetReceivables": "412498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1817987795", "currentAccountsPayable": "387664392", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1255962000", "shortLongTermDebtTotal": "1095561000", "totalShareholderEquity": "1947442062", "capitalLeaseObligations": "98061000", "otherCurrentLiabilities": "4379654", "totalCurrentLiabilities": "720385338", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "829062454", "cashAndShortTermInvestments": "89642000", "commonStockSharesOutstanding": "176224000", "intangibleAssetsExcludingGoodwill": "260081501", "cashAndCashEquivalentsAtCarryingValue": "89642000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "533580000", "profitLoss": "None", "dividendPayout": "131797000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "143215000", "operatingCashflow": "546606000", "capitalExpenditures": "208009000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-452782000", "cashflowFromInvestment": "-154858000", "stockBasedCompensation": "26957000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "131797000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-386707000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121644000", "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": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "income_statement": { "revenue": 3240482000, "cost_of_revenue": 2248070000, "gross_profit": 992412000, "ebit": 595191000, "ebitda": 720117000, "pretax_income": 566428000, "tax_provision": 24888000, "net_income": 541540000, "net_income_to_common": 541540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 150348803, "total_current_assets": 1726169025, "total_assets": 3476984872, "short_term_debt": 163828000, "long_term_debt": 780000000, "total_debt": 943828000, "total_liabilities": 1595676216, "total_equity": 1881308655, "shares_outstanding": 184532000, "goodwill_and_intangibles": 501400568 }, "cash_flow": { "operating_cash_flow": 413488000, "capital_expenditure": 244554000, "free_cash_flow": 658042000, "dividends_paid": 123769000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268601, "ticker_id": 1750, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "595191000", "ebitda": "720117000", "netIncome": "541540000", "grossProfit": "992412000", "depreciation": "None", "totalRevenue": "3240482000", "costOfRevenue": "2248070000", "interestIncome": "26386000", "incomeBeforeTax": "566428000", "interestExpense": "33747658", "operatingIncome": "603385000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "24888000", "reportedCurrency": "USD", "netInterestIncome": "-36957000", "nonInterestIncome": "None", "operatingExpenses": "389027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2248070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124926000", "sellingGeneralAndAdministrative": "147075000", "netIncomeFromContinuingOperations": "541540000" }, "balance": { "goodwill": "271553825", "inventory": "1225384177", "commonStock": "202237267", "currentDebt": "None", "investments": "None", "totalAssets": "3476984872", "longTermDebt": "780000000", "shortTermDebt": "163828000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "229846743", "reportedCurrency": "USD", "retainedEarnings": "1589777891", "totalLiabilities": "1595676216", "otherCurrentAssets": "101763841", "totalCurrentAssets": "1726169025", "currentLongTermDebt": "150000000", "longTermInvestments": "None", "shortTermInvestments": "48274000", "currentNetReceivables": "248672204", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1750815846", "currentAccountsPayable": "451631144", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1193127000", "shortLongTermDebtTotal": "1023525738", "totalShareholderEquity": "1881308655", "capitalLeaseObligations": "93990000", "otherCurrentLiabilities": "19288941", "totalCurrentLiabilities": "641382075", "otherNonCurrentLiabilities": "56217000", "totalNonCurrentLiabilities": "954294141", "cashAndShortTermInvestments": "150348803", "commonStockSharesOutstanding": "184532000", "intangibleAssetsExcludingGoodwill": "229846743", "cashAndCashEquivalentsAtCarryingValue": "150348803", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "541540000", "profitLoss": "None", "dividendPayout": "123769000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-448838000", "operatingCashflow": "413488000", "capitalExpenditures": "244554000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-258274000", "cashflowFromInvestment": "-182404000", "stockBasedCompensation": "32393000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123769000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-457416000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124926000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3240482000, "cost_of_revenue": 2248070000, "gross_profit": 992412000, "research_and_development": null, "selling_general_admin": 147075000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 595191000, "depreciation_amortisation": 124926000, "ebitda": 720117000, "interest_expense": 33747658, "interest_income": null, "other_non_operating": null, "pretax_income": 566428000, "tax_provision": 24888000, "effective_tax_rate": null, "net_income": 541540000, "net_income_continuing_ops": 541540000, "net_income_to_common": 541540000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 150348803, "short_term_investments": 48274000, "net_receivables": 248672204, "inventory": 1225384177, "other_current_assets": null, "total_current_assets": 1726169025, "net_ppe": null, "goodwill": 271553825, "intangible_assets": 229846743, "goodwill_and_intangibles": 501400568, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1750815846, "total_assets": 3476984872, "short_term_debt": 163828000, "accounts_payable": 451631144, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 641382075, "long_term_debt": 780000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 954294141, "total_liabilities": 1595676216, "total_debt": 943828000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1589777891, "total_equity": 1881308655, "shares_outstanding": 184532000, "operating_cash_flow": 413488000, "stock_based_compensation": 32393000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 244554000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -182404000, "dividends_paid": 123769000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -258274000, "free_cash_flow": 658042000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "595191000", "ebitda": "720117000", "netIncome": "541540000", "grossProfit": "992412000", "depreciation": "None", "totalRevenue": "3240482000", "costOfRevenue": "2248070000", "interestIncome": "26386000", "incomeBeforeTax": "566428000", "interestExpense": "33747658", "operatingIncome": "603385000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "24888000", "reportedCurrency": "USD", "netInterestIncome": "-36957000", "nonInterestIncome": "None", "operatingExpenses": "389027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2248070000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124926000", "sellingGeneralAndAdministrative": "147075000", "netIncomeFromContinuingOperations": "541540000" }, "balance": { "goodwill": "271553825", "inventory": "1225384177", "commonStock": "202237267", "currentDebt": "None", "investments": "None", "totalAssets": "3476984872", "longTermDebt": "780000000", "shortTermDebt": "163828000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "229846743", "reportedCurrency": "USD", "retainedEarnings": "1589777891", "totalLiabilities": "1595676216", "otherCurrentAssets": "101763841", "totalCurrentAssets": "1726169025", "currentLongTermDebt": "150000000", "longTermInvestments": "None", "shortTermInvestments": "48274000", "currentNetReceivables": "248672204", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1750815846", "currentAccountsPayable": "451631144", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1193127000", "shortLongTermDebtTotal": "1023525738", "totalShareholderEquity": "1881308655", "capitalLeaseObligations": "93990000", "otherCurrentLiabilities": "19288941", "totalCurrentLiabilities": "641382075", "otherNonCurrentLiabilities": "56217000", "totalNonCurrentLiabilities": "954294141", "cashAndShortTermInvestments": "150348803", "commonStockSharesOutstanding": "184532000", "intangibleAssetsExcludingGoodwill": "229846743", "cashAndCashEquivalentsAtCarryingValue": "150348803", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "541540000", "profitLoss": "None", "dividendPayout": "123769000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-448838000", "operatingCashflow": "413488000", "capitalExpenditures": "244554000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-258274000", "cashflowFromInvestment": "-182404000", "stockBasedCompensation": "32393000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123769000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-457416000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124926000", "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": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "income_statement": { "revenue": 2922570000, "cost_of_revenue": 1982361000, "gross_profit": 940209000, "ebit": 642284000, "ebitda": 777686000, "pretax_income": 624558000, "tax_provision": 17375000, "net_income": 607183000, "net_income_to_common": 607183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 179246000, "total_current_assets": 1447233000, "total_assets": 3136682000, "short_term_debt": 15290000, "long_term_debt": 600000000, "total_debt": 615290000, "total_liabilities": 1217277000, "total_equity": 1919405000, "shares_outstanding": 197595000, "goodwill_and_intangibles": 590445000 }, "cash_flow": { "operating_cash_flow": 617510000, "capital_expenditure": 130223000, "free_cash_flow": 747733000, "dividends_paid": 90462000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268606, "ticker_id": 1750, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "642284000", "ebitda": "777686000", "netIncome": "607183000", "grossProfit": "940209000", "depreciation": "None", "totalRevenue": "2922570000", "costOfRevenue": "1982361000", "interestIncome": "18355000", "incomeBeforeTax": "624558000", "interestExpense": "26308457", "operatingIncome": "651889000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "17375000", "reportedCurrency": "USD", "netInterestIncome": "-27331000", "nonInterestIncome": "None", "operatingExpenses": "288320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1982361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135402000", "sellingGeneralAndAdministrative": "147260000", "netIncomeFromContinuingOperations": "607183000" }, "balance": { "goodwill": "283815000", "inventory": "774358000", "commonStock": "191732000", "currentDebt": "None", "investments": "None", "totalAssets": "3136682000", "longTermDebt": "600000000", "shortTermDebt": "15290000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "306630000", "reportedCurrency": "USD", "retainedEarnings": "1604736000", "totalLiabilities": "1217277000", "otherCurrentAssets": "163662000", "totalCurrentAssets": "1447233000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "69995000", "currentNetReceivables": "329967000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1689449000", "currentAccountsPayable": "440401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1077520000", "shortLongTermDebtTotal": "709102000", "totalShareholderEquity": "1919405000", "capitalLeaseObligations": "109102000", "otherCurrentLiabilities": "-14074000", "totalCurrentLiabilities": "463603000", "otherNonCurrentLiabilities": "59862000", "totalNonCurrentLiabilities": "753674000", "cashAndShortTermInvestments": "179246000", "commonStockSharesOutstanding": "197595000", "intangibleAssetsExcludingGoodwill": "306630000", "cashAndCashEquivalentsAtCarryingValue": "179246000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "607183000", "profitLoss": "None", "dividendPayout": "90462000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-33744000", "operatingCashflow": "617510000", "capitalExpenditures": "130223000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-754753000", "cashflowFromInvestment": "-187833000", "stockBasedCompensation": "37659000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90462000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-249407000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135402000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2922570000, "cost_of_revenue": 1982361000, "gross_profit": 940209000, "research_and_development": null, "selling_general_admin": 147260000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 642284000, "depreciation_amortisation": 135402000, "ebitda": 777686000, "interest_expense": 26308457, "interest_income": null, "other_non_operating": null, "pretax_income": 624558000, "tax_provision": 17375000, "effective_tax_rate": null, "net_income": 607183000, "net_income_continuing_ops": 607183000, "net_income_to_common": 607183000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 179246000, "short_term_investments": 69995000, "net_receivables": 329967000, "inventory": 774358000, "other_current_assets": null, "total_current_assets": 1447233000, "net_ppe": null, "goodwill": 283815000, "intangible_assets": 306630000, "goodwill_and_intangibles": 590445000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1689449000, "total_assets": 3136682000, "short_term_debt": 15290000, "accounts_payable": 440401000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 463603000, "long_term_debt": 600000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 753674000, "total_liabilities": 1217277000, "total_debt": 615290000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1604736000, "total_equity": 1919405000, "shares_outstanding": 197595000, "operating_cash_flow": 617510000, "stock_based_compensation": 37659000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 130223000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -187833000, "dividends_paid": 90462000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -754753000, "free_cash_flow": 747733000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "642284000", "ebitda": "777686000", "netIncome": "607183000", "grossProfit": "940209000", "depreciation": "None", "totalRevenue": "2922570000", "costOfRevenue": "1982361000", "interestIncome": "18355000", "incomeBeforeTax": "624558000", "interestExpense": "26308457", "operatingIncome": "651889000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "17375000", "reportedCurrency": "USD", "netInterestIncome": "-27331000", "nonInterestIncome": "None", "operatingExpenses": "288320000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1982361000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "135402000", "sellingGeneralAndAdministrative": "147260000", "netIncomeFromContinuingOperations": "607183000" }, "balance": { "goodwill": "283815000", "inventory": "774358000", "commonStock": "191732000", "currentDebt": "None", "investments": "None", "totalAssets": "3136682000", "longTermDebt": "600000000", "shortTermDebt": "15290000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "306630000", "reportedCurrency": "USD", "retainedEarnings": "1604736000", "totalLiabilities": "1217277000", "otherCurrentAssets": "163662000", "totalCurrentAssets": "1447233000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "69995000", "currentNetReceivables": "329967000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1689449000", "currentAccountsPayable": "440401000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1077520000", "shortLongTermDebtTotal": "709102000", "totalShareholderEquity": "1919405000", "capitalLeaseObligations": "109102000", "otherCurrentLiabilities": "-14074000", "totalCurrentLiabilities": "463603000", "otherNonCurrentLiabilities": "59862000", "totalNonCurrentLiabilities": "753674000", "cashAndShortTermInvestments": "179246000", "commonStockSharesOutstanding": "197595000", "intangibleAssetsExcludingGoodwill": "306630000", "cashAndCashEquivalentsAtCarryingValue": "179246000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "607183000", "profitLoss": "None", "dividendPayout": "90462000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-33744000", "operatingCashflow": "617510000", "capitalExpenditures": "130223000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-754753000", "cashflowFromInvestment": "-187833000", "stockBasedCompensation": "37659000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "90462000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-249407000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "135402000", "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": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "income_statement": { "revenue": 1981276000, "cost_of_revenue": 1732217000, "gross_profit": 249059000, "ebit": -195699000, "ebitda": -48509000, "pretax_income": -229373000, "tax_provision": -4091000, "net_income": -225282000, "net_income_to_common": -225282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 505264000, "total_current_assets": 1544473000, "total_assets": 3053479000, "short_term_debt": 15884000, "long_term_debt": 1000000000, "total_debt": 1015884000, "total_liabilities": 1494582000, "total_equity": 1558897000, "shares_outstanding": 198361000, "goodwill_and_intangibles": 496537000 }, "cash_flow": { "operating_cash_flow": 415030000, "capital_expenditure": 58340000, "free_cash_flow": 473370000, "dividends_paid": 30553000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268611, "ticker_id": 1750, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-195699000", "ebitda": "-48509000", "netIncome": "-225282000", "grossProfit": "249059000", "depreciation": "None", "totalRevenue": "1981276000", "costOfRevenue": "1732217000", "interestIncome": "33661000", "incomeBeforeTax": "-229373000", "interestExpense": "48115230", "operatingIncome": "-180843000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-4091000", "reportedCurrency": "USD", "netInterestIncome": "-48301000", "nonInterestIncome": "None", "operatingExpenses": "429902000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1732217000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147190000", "sellingGeneralAndAdministrative": "101492000", "netIncomeFromContinuingOperations": "-225282000" }, "balance": { "goodwill": "206636000", "inventory": "727992000", "commonStock": "183938000", "currentDebt": "None", "investments": "None", "totalAssets": "3053479000", "longTermDebt": "1000000000", "shortTermDebt": "15884000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "289901000", "reportedCurrency": "USD", "retainedEarnings": "1359061000", "totalLiabilities": "1494582000", "otherCurrentAssets": "110105000", "totalCurrentAssets": "1544473000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "88781000", "currentNetReceivables": "201112000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1509006000", "currentAccountsPayable": "317536000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "956245000", "shortLongTermDebtTotal": "1082464000", "totalShareholderEquity": "1558897000", "capitalLeaseObligations": "82464000", "otherCurrentLiabilities": "26186000", "totalCurrentLiabilities": "359606000", "otherNonCurrentLiabilities": "35865000", "totalNonCurrentLiabilities": "1134976000", "cashAndShortTermInvestments": "505264000", "commonStockSharesOutstanding": "198361000", "intangibleAssetsExcludingGoodwill": "289901000", "cashAndCashEquivalentsAtCarryingValue": "505264000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-225282000", "profitLoss": "None", "dividendPayout": "30553000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "320384000", "operatingCashflow": "415030000", "capitalExpenditures": "58340000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "83538000", "cashflowFromInvestment": "-57510000", "stockBasedCompensation": "2090000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30553000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25774000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147190000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1981276000, "cost_of_revenue": 1732217000, "gross_profit": 249059000, "research_and_development": null, "selling_general_admin": 101492000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -195699000, "depreciation_amortisation": 147190000, "ebitda": -48509000, "interest_expense": 48115230, "interest_income": null, "other_non_operating": null, "pretax_income": -229373000, "tax_provision": -4091000, "effective_tax_rate": null, "net_income": -225282000, "net_income_continuing_ops": -225282000, "net_income_to_common": -225282000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 505264000, "short_term_investments": 88781000, "net_receivables": 201112000, "inventory": 727992000, "other_current_assets": null, "total_current_assets": 1544473000, "net_ppe": null, "goodwill": 206636000, "intangible_assets": 289901000, "goodwill_and_intangibles": 496537000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1509006000, "total_assets": 3053479000, "short_term_debt": 15884000, "accounts_payable": 317536000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 359606000, "long_term_debt": 1000000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1134976000, "total_liabilities": 1494582000, "total_debt": 1015884000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1359061000, "total_equity": 1558897000, "shares_outstanding": 198361000, "operating_cash_flow": 415030000, "stock_based_compensation": 2090000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58340000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57510000, "dividends_paid": 30553000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 83538000, "free_cash_flow": 473370000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-195699000", "ebitda": "-48509000", "netIncome": "-225282000", "grossProfit": "249059000", "depreciation": "None", "totalRevenue": "1981276000", "costOfRevenue": "1732217000", "interestIncome": "33661000", "incomeBeforeTax": "-229373000", "interestExpense": "48115230", "operatingIncome": "-180843000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "-4091000", "reportedCurrency": "USD", "netInterestIncome": "-48301000", "nonInterestIncome": "None", "operatingExpenses": "429902000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1732217000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "147190000", "sellingGeneralAndAdministrative": "101492000", "netIncomeFromContinuingOperations": "-225282000" }, "balance": { "goodwill": "206636000", "inventory": "727992000", "commonStock": "183938000", "currentDebt": "None", "investments": "None", "totalAssets": "3053479000", "longTermDebt": "1000000000", "shortTermDebt": "15884000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "289901000", "reportedCurrency": "USD", "retainedEarnings": "1359061000", "totalLiabilities": "1494582000", "otherCurrentAssets": "110105000", "totalCurrentAssets": "1544473000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "88781000", "currentNetReceivables": "201112000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1509006000", "currentAccountsPayable": "317536000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "956245000", "shortLongTermDebtTotal": "1082464000", "totalShareholderEquity": "1558897000", "capitalLeaseObligations": "82464000", "otherCurrentLiabilities": "26186000", "totalCurrentLiabilities": "359606000", "otherNonCurrentLiabilities": "35865000", "totalNonCurrentLiabilities": "1134976000", "cashAndShortTermInvestments": "505264000", "commonStockSharesOutstanding": "198361000", "intangibleAssetsExcludingGoodwill": "289901000", "cashAndCashEquivalentsAtCarryingValue": "505264000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-225282000", "profitLoss": "None", "dividendPayout": "30553000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "320384000", "operatingCashflow": "415030000", "capitalExpenditures": "58340000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "83538000", "cashflowFromInvestment": "-57510000", "stockBasedCompensation": "2090000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "30553000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25774000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "147190000", "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": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "income_statement": { "revenue": 2823901000, "cost_of_revenue": 2119440000, "gross_profit": 704461000, "ebit": 281912000, "ebitda": 438706000, "pretax_income": 249825000, "tax_provision": -9984000, "net_income": 259809000, "net_income_to_common": 259809000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64126000, "total_current_assets": 1514173000, "total_assets": 3250467000, "short_term_debt": 14518000, "long_term_debt": 845000000, "total_debt": 859518000, "total_liabilities": 1415973000, "total_equity": 1834494000, "shares_outstanding": 204609000, "goodwill_and_intangibles": 611729000 }, "cash_flow": { "operating_cash_flow": 361030000, "capital_expenditure": 140234000, "free_cash_flow": 501264000, "dividends_paid": 110346000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268616, "ticker_id": 1750, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "281912000", "ebitda": "438706000", "netIncome": "259809000", "grossProfit": "704461000", "depreciation": "None", "totalRevenue": "2823901000", "costOfRevenue": "2119440000", "interestIncome": "30871000", "incomeBeforeTax": "249825000", "interestExpense": "39966039", "operatingIncome": "288993000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-9984000", "reportedCurrency": "USD", "netInterestIncome": "-40097000", "nonInterestIncome": "None", "operatingExpenses": "415468000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2119440000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156794000", "sellingGeneralAndAdministrative": "121273000", "netIncomeFromContinuingOperations": "259809000" }, "balance": { "goodwill": "227865000", "inventory": "1052052000", "commonStock": "174218000", "currentDebt": "None", "investments": "None", "totalAssets": "3250467000", "longTermDebt": "845000000", "shortTermDebt": "14518000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "383864000", "reportedCurrency": "USD", "retainedEarnings": "1628042000", "totalLiabilities": "1415973000", "otherCurrentAssets": "77064000", "totalCurrentAssets": "1514173000", "currentLongTermDebt": "2059000", "longTermInvestments": "None", "shortTermInvestments": "45950000", "currentNetReceivables": "320931000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1736294000", "currentAccountsPayable": "387925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1068519000", "shortLongTermDebtTotal": "926500000", "totalShareholderEquity": "1834494000", "capitalLeaseObligations": "81500000", "otherCurrentLiabilities": "18706000", "totalCurrentLiabilities": "422404000", "otherNonCurrentLiabilities": "42190000", "totalNonCurrentLiabilities": "993569000", "cashAndShortTermInvestments": "64126000", "commonStockSharesOutstanding": "204609000", "intangibleAssetsExcludingGoodwill": "383864000", "cashAndCashEquivalentsAtCarryingValue": "64126000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259809000", "profitLoss": "None", "dividendPayout": "110346000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-115082000", "operatingCashflow": "361030000", "capitalExpenditures": "140234000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207804000", "cashflowFromInvestment": "-135751000", "stockBasedCompensation": "16272000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110346000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-264241000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156794000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2823901000, "cost_of_revenue": 2119440000, "gross_profit": 704461000, "research_and_development": null, "selling_general_admin": 121273000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 281912000, "depreciation_amortisation": 156794000, "ebitda": 438706000, "interest_expense": 39966039, "interest_income": null, "other_non_operating": null, "pretax_income": 249825000, "tax_provision": -9984000, "effective_tax_rate": null, "net_income": 259809000, "net_income_continuing_ops": 259809000, "net_income_to_common": 259809000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64126000, "short_term_investments": 45950000, "net_receivables": 320931000, "inventory": 1052052000, "other_current_assets": null, "total_current_assets": 1514173000, "net_ppe": null, "goodwill": 227865000, "intangible_assets": 383864000, "goodwill_and_intangibles": 611729000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1736294000, "total_assets": 3250467000, "short_term_debt": 14518000, "accounts_payable": 387925000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 422404000, "long_term_debt": 845000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 993569000, "total_liabilities": 1415973000, "total_debt": 859518000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1628042000, "total_equity": 1834494000, "shares_outstanding": 204609000, "operating_cash_flow": 361030000, "stock_based_compensation": 16272000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 140234000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -135751000, "dividends_paid": 110346000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -207804000, "free_cash_flow": 501264000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "281912000", "ebitda": "438706000", "netIncome": "259809000", "grossProfit": "704461000", "depreciation": "None", "totalRevenue": "2823901000", "costOfRevenue": "2119440000", "interestIncome": "30871000", "incomeBeforeTax": "249825000", "interestExpense": "39966039", "operatingIncome": "288993000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-9984000", "reportedCurrency": "USD", "netInterestIncome": "-40097000", "nonInterestIncome": "None", "operatingExpenses": "415468000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2119440000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "156794000", "sellingGeneralAndAdministrative": "121273000", "netIncomeFromContinuingOperations": "259809000" }, "balance": { "goodwill": "227865000", "inventory": "1052052000", "commonStock": "174218000", "currentDebt": "None", "investments": "None", "totalAssets": "3250467000", "longTermDebt": "845000000", "shortTermDebt": "14518000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "383864000", "reportedCurrency": "USD", "retainedEarnings": "1628042000", "totalLiabilities": "1415973000", "otherCurrentAssets": "77064000", "totalCurrentAssets": "1514173000", "currentLongTermDebt": "2059000", "longTermInvestments": "None", "shortTermInvestments": "45950000", "currentNetReceivables": "320931000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1736294000", "currentAccountsPayable": "387925000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1068519000", "shortLongTermDebtTotal": "926500000", "totalShareholderEquity": "1834494000", "capitalLeaseObligations": "81500000", "otherCurrentLiabilities": "18706000", "totalCurrentLiabilities": "422404000", "otherNonCurrentLiabilities": "42190000", "totalNonCurrentLiabilities": "993569000", "cashAndShortTermInvestments": "64126000", "commonStockSharesOutstanding": "204609000", "intangibleAssetsExcludingGoodwill": "383864000", "cashAndCashEquivalentsAtCarryingValue": "64126000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "259809000", "profitLoss": "None", "dividendPayout": "110346000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-115082000", "operatingCashflow": "361030000", "capitalExpenditures": "140234000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-207804000", "cashflowFromInvestment": "-135751000", "stockBasedCompensation": "16272000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "110346000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-264241000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "156794000", "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": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "income_statement": { "revenue": 2908565000, "cost_of_revenue": 2102612000, "gross_profit": 805953000, "ebit": 445184678, "ebitda": 595483000, "pretax_income": 372134000, "tax_provision": 21360000, "net_income": 350774000, "net_income_to_common": 350774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46657000, "total_current_assets": 1382911000, "total_assets": 3004596000, "short_term_debt": 33521000, "long_term_debt": 669000000, "total_debt": 702521000, "total_liabilities": 1068524000, "total_equity": 1936072000, "shares_outstanding": 211309639, "goodwill_and_intangibles": 620935000 }, "cash_flow": { "operating_cash_flow": 538544000, "capital_expenditure": 125220000, "free_cash_flow": 663764000, "dividends_paid": 94566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268621, "ticker_id": 1750, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "445184678", "ebitda": "595483000", "netIncome": "350774000", "grossProfit": "805953000", "depreciation": "None", "totalRevenue": "2908565000", "costOfRevenue": "2102612000", "interestIncome": "23274000", "incomeBeforeTax": "372134000", "interestExpense": "28474829", "operatingIncome": "403179000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "21360000", "reportedCurrency": "USD", "netInterestIncome": "-32528000", "nonInterestIncome": "None", "operatingExpenses": "368546000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2102612000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150298322", "sellingGeneralAndAdministrative": "135735000", "netIncomeFromContinuingOperations": "350774000" }, "balance": { "goodwill": "227362000", "inventory": "940029000", "commonStock": "159858000", "currentDebt": "None", "investments": "None", "totalAssets": "3004596000", "longTermDebt": "669000000", "shortTermDebt": "33521000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "393573000", "reportedCurrency": "USD", "retainedEarnings": "1740342000", "totalLiabilities": "1068524000", "otherCurrentAssets": "77377000", "totalCurrentAssets": "1382911000", "currentLongTermDebt": "521000", "longTermInvestments": "None", "shortTermInvestments": "39789000", "currentNetReceivables": "318848000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1621685000", "currentAccountsPayable": "346985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "990475000", "shortLongTermDebtTotal": "702521000", "totalShareholderEquity": "1936072000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23052000", "totalCurrentLiabilities": "346985000", "otherNonCurrentLiabilities": "39916000", "totalNonCurrentLiabilities": "721539000", "cashAndShortTermInvestments": "46657000", "commonStockSharesOutstanding": "211309639", "intangibleAssetsExcludingGoodwill": "393573000", "cashAndCashEquivalentsAtCarryingValue": "46657000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "350774000", "profitLoss": "None", "dividendPayout": "94566000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "2182000", "operatingCashflow": "538544000", "capitalExpenditures": "125220000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-433223000", "cashflowFromInvestment": "-110874000", "stockBasedCompensation": "19513000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "94566000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-374758000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158076000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2908565000, "cost_of_revenue": 2102612000, "gross_profit": 805953000, "research_and_development": null, "selling_general_admin": 135735000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 445184678, "depreciation_amortisation": 150298322, "ebitda": 595483000, "interest_expense": 28474829, "interest_income": null, "other_non_operating": null, "pretax_income": 372134000, "tax_provision": 21360000, "effective_tax_rate": null, "net_income": 350774000, "net_income_continuing_ops": 350774000, "net_income_to_common": 350774000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46657000, "short_term_investments": 39789000, "net_receivables": 318848000, "inventory": 940029000, "other_current_assets": null, "total_current_assets": 1382911000, "net_ppe": null, "goodwill": 227362000, "intangible_assets": 393573000, "goodwill_and_intangibles": 620935000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1621685000, "total_assets": 3004596000, "short_term_debt": 33521000, "accounts_payable": 346985000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 346985000, "long_term_debt": 669000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 721539000, "total_liabilities": 1068524000, "total_debt": 702521000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1740342000, "total_equity": 1936072000, "shares_outstanding": 211309639, "operating_cash_flow": 538544000, "stock_based_compensation": 19513000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 125220000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -110874000, "dividends_paid": 94566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -433223000, "free_cash_flow": 663764000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "445184678", "ebitda": "595483000", "netIncome": "350774000", "grossProfit": "805953000", "depreciation": "None", "totalRevenue": "2908565000", "costOfRevenue": "2102612000", "interestIncome": "23274000", "incomeBeforeTax": "372134000", "interestExpense": "28474829", "operatingIncome": "403179000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "21360000", "reportedCurrency": "USD", "netInterestIncome": "-32528000", "nonInterestIncome": "None", "operatingExpenses": "368546000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2102612000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "150298322", "sellingGeneralAndAdministrative": "135735000", "netIncomeFromContinuingOperations": "350774000" }, "balance": { "goodwill": "227362000", "inventory": "940029000", "commonStock": "159858000", "currentDebt": "None", "investments": "None", "totalAssets": "3004596000", "longTermDebt": "669000000", "shortTermDebt": "33521000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "393573000", "reportedCurrency": "USD", "retainedEarnings": "1740342000", "totalLiabilities": "1068524000", "otherCurrentAssets": "77377000", "totalCurrentAssets": "1382911000", "currentLongTermDebt": "521000", "longTermInvestments": "None", "shortTermInvestments": "39789000", "currentNetReceivables": "318848000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1621685000", "currentAccountsPayable": "346985000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "990475000", "shortLongTermDebtTotal": "702521000", "totalShareholderEquity": "1936072000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "23052000", "totalCurrentLiabilities": "346985000", "otherNonCurrentLiabilities": "39916000", "totalNonCurrentLiabilities": "721539000", "cashAndShortTermInvestments": "46657000", "commonStockSharesOutstanding": "211309639", "intangibleAssetsExcludingGoodwill": "393573000", "cashAndCashEquivalentsAtCarryingValue": "46657000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "350774000", "profitLoss": "None", "dividendPayout": "94566000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "2182000", "operatingCashflow": "538544000", "capitalExpenditures": "125220000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-433223000", "cashflowFromInvestment": "-110874000", "stockBasedCompensation": "19513000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "94566000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-374758000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "158076000", "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": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "income_statement": { "revenue": 1165944000, "cost_of_revenue": 887590000, "gross_profit": 278354000, "ebit": -11749000, "ebitda": 42496000, "pretax_income": -68011000, "tax_provision": -12959000, "net_income": -65789000, "net_income_to_common": -65789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 237055000, "total_current_assets": 4809986000, "total_assets": 10473214000, "short_term_debt": 509432000, "long_term_debt": 4265100000, "total_debt": 4774532000, "total_liabilities": 7065428000, "total_equity": 3407786000, "shares_outstanding": 185158000, "goodwill_and_intangibles": 3845607000 }, "cash_flow": { "operating_cash_flow": -279474000, "capital_expenditure": 30412000, "free_cash_flow": -249062000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268584, "ticker_id": 1750, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11749000", "ebitda": "42496000", "netIncome": "-65789000", "grossProfit": "278354000", "depreciation": "None", "totalRevenue": "1165944000", "costOfRevenue": "887590000", "interestIncome": "None", "incomeBeforeTax": "-68011000", "interestExpense": "56262000", "operatingIncome": "59700000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-12959000", "reportedCurrency": "USD", "netInterestIncome": "-66111000", "nonInterestIncome": "None", "operatingExpenses": "218654000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "887590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54245000", "sellingGeneralAndAdministrative": "218654000", "netIncomeFromContinuingOperations": "-55052000" }, "balance": { "goodwill": "839497000", "inventory": "2417668000", "commonStock": "2314045000", "currentDebt": "None", "investments": "None", "totalAssets": "10473214000", "longTermDebt": "4265100000", "shortTermDebt": "509432000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3006110000", "reportedCurrency": "USD", "retainedEarnings": "1000358000", "totalLiabilities": "7065428000", "otherCurrentAssets": "1145585000", "totalCurrentAssets": "4809986000", "currentLongTermDebt": "450000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1009678000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5663228000", "currentAccountsPayable": "1051218000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5011775000", "totalShareholderEquity": "3407786000", "capitalLeaseObligations": "296675000", "otherCurrentLiabilities": "404561000", "totalCurrentLiabilities": "2050618000", "otherNonCurrentLiabilities": "29112000", "totalNonCurrentLiabilities": "5014810000", "cashAndShortTermInvestments": "237055000", "commonStockSharesOutstanding": "185158000", "intangibleAssetsExcludingGoodwill": "3006110000", "cashAndCashEquivalentsAtCarryingValue": "237055000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65789000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-12408000", "operatingCashflow": "-279474000", "capitalExpenditures": "30412000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "265248000", "cashflowFromInvestment": "-30412000", "stockBasedCompensation": "12577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-71465000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54245000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1165944000, "cost_of_revenue": 887590000, "gross_profit": 278354000, "research_and_development": null, "selling_general_admin": 218654000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11749000, "depreciation_amortisation": 54245000, "ebitda": 42496000, "interest_expense": 56262000, "interest_income": null, "other_non_operating": null, "pretax_income": -68011000, "tax_provision": -12959000, "effective_tax_rate": null, "net_income": -65789000, "net_income_continuing_ops": -55052000, "net_income_to_common": -65789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 237055000, "short_term_investments": null, "net_receivables": 1009678000, "inventory": 2417668000, "other_current_assets": null, "total_current_assets": 4809986000, "net_ppe": null, "goodwill": 839497000, "intangible_assets": 3006110000, "goodwill_and_intangibles": 3845607000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5663228000, "total_assets": 10473214000, "short_term_debt": 509432000, "accounts_payable": 1051218000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2050618000, "long_term_debt": 4265100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5014810000, "total_liabilities": 7065428000, "total_debt": 4774532000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1000358000, "total_equity": 3407786000, "shares_outstanding": 185158000, "operating_cash_flow": -279474000, "stock_based_compensation": 12577000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30412000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30412000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 265248000, "free_cash_flow": -249062000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-11749000", "ebitda": "42496000", "netIncome": "-65789000", "grossProfit": "278354000", "depreciation": "None", "totalRevenue": "1165944000", "costOfRevenue": "887590000", "interestIncome": "None", "incomeBeforeTax": "-68011000", "interestExpense": "56262000", "operatingIncome": "59700000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-12959000", "reportedCurrency": "USD", "netInterestIncome": "-66111000", "nonInterestIncome": "None", "operatingExpenses": "218654000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "887590000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54245000", "sellingGeneralAndAdministrative": "218654000", "netIncomeFromContinuingOperations": "-55052000" }, "balance": { "goodwill": "839497000", "inventory": "2417668000", "commonStock": "2314045000", "currentDebt": "None", "investments": "None", "totalAssets": "10473214000", "longTermDebt": "4265100000", "shortTermDebt": "509432000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "3006110000", "reportedCurrency": "USD", "retainedEarnings": "1000358000", "totalLiabilities": "7065428000", "otherCurrentAssets": "1145585000", "totalCurrentAssets": "4809986000", "currentLongTermDebt": "450000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1009678000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5663228000", "currentAccountsPayable": "1051218000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "5011775000", "totalShareholderEquity": "3407786000", "capitalLeaseObligations": "296675000", "otherCurrentLiabilities": "404561000", "totalCurrentLiabilities": "2050618000", "otherNonCurrentLiabilities": "29112000", "totalNonCurrentLiabilities": "5014810000", "cashAndShortTermInvestments": "237055000", "commonStockSharesOutstanding": "185158000", "intangibleAssetsExcludingGoodwill": "3006110000", "cashAndCashEquivalentsAtCarryingValue": "237055000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-65789000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-12408000", "operatingCashflow": "-279474000", "capitalExpenditures": "30412000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "265248000", "cashflowFromInvestment": "-30412000", "stockBasedCompensation": "12577000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-71465000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54245000", "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": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "income_statement": { "revenue": 1094167128, "cost_of_revenue": 785719674, "gross_profit": 308447454, "ebit": 97785329, "ebitda": 144926986, "pretax_income": 56364274, "tax_provision": 4408742, "net_income": 56975528, "net_income_to_common": 56975528, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 283940329, "total_current_assets": 4701305730, "total_assets": 10446191838, "short_term_debt": 508831315, "long_term_debt": 3863680000, "total_debt": 4372511315, "total_liabilities": 6890453546, "total_equity": 3555738292, "shares_outstanding": 160204000, "goodwill_and_intangibles": 3883182305 }, "cash_flow": { "operating_cash_flow": 310221731, "capital_expenditure": 29670120, "free_cash_flow": 339891851, "dividends_paid": 33559657, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268585, "ticker_id": 1750, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97785329", "ebitda": "144926986", "netIncome": "56975528", "grossProfit": "308447454", "depreciation": "None", "totalRevenue": "1094167128", "costOfRevenue": "785719674", "interestIncome": "37007000", "incomeBeforeTax": "56364274", "interestExpense": "41421055", "operatingIncome": "188618413", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4408742", "reportedCurrency": "USD", "netInterestIncome": "-46726000", "nonInterestIncome": "None", "operatingExpenses": "119829040", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "785719674", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47141657", "sellingGeneralAndAdministrative": "125031000", "netIncomeFromContinuingOperations": "51169000" }, "balance": { "goodwill": "867266826", "inventory": "2365851655", "commonStock": "2295290300", "currentDebt": "None", "investments": "None", "totalAssets": "10446191838", "longTermDebt": "3863680000", "shortTermDebt": "508831315", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3015915479", "reportedCurrency": "USD", "retainedEarnings": "1168129304", "totalLiabilities": "6890453546", "otherCurrentAssets": "1097582923", "totalCurrentAssets": "4701305730", "currentLongTermDebt": "450000000", "longTermInvestments": "None", "shortTermInvestments": "69234000", "currentNetReceivables": "953930823", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5744886108", "currentAccountsPayable": "1228655953", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1702471000", "shortLongTermDebtTotal": "4874036811", "totalShareholderEquity": "3555738292", "capitalLeaseObligations": "314501000", "otherCurrentLiabilities": "494100173", "totalCurrentLiabilities": "2231587441", "otherNonCurrentLiabilities": "1696000", "totalNonCurrentLiabilities": "4658866104", "cashAndShortTermInvestments": "283940329", "commonStockSharesOutstanding": "160204000", "intangibleAssetsExcludingGoodwill": "3015915479", "cashAndCashEquivalentsAtCarryingValue": "283940329", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51955532", "profitLoss": "None", "dividendPayout": "33559657", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "17844214", "operatingCashflow": "310221731", "capitalExpenditures": "29670120", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30166405", "cashflowFromInvestment": "-157483194", "stockBasedCompensation": "11973000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33559657", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3395860", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47141657", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1094167128, "cost_of_revenue": 785719674, "gross_profit": 308447454, "research_and_development": null, "selling_general_admin": 125031000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97785329, "depreciation_amortisation": 47141657, "ebitda": 144926986, "interest_expense": 41421055, "interest_income": null, "other_non_operating": null, "pretax_income": 56364274, "tax_provision": 4408742, "effective_tax_rate": null, "net_income": 56975528, "net_income_continuing_ops": 51169000, "net_income_to_common": 56975528, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 283940329, "short_term_investments": 69234000, "net_receivables": 953930823, "inventory": 2365851655, "other_current_assets": null, "total_current_assets": 4701305730, "net_ppe": null, "goodwill": 867266826, "intangible_assets": 3015915479, "goodwill_and_intangibles": 3883182305, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5744886108, "total_assets": 10446191838, "short_term_debt": 508831315, "accounts_payable": 1228655953, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2231587441, "long_term_debt": 3863680000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4658866104, "total_liabilities": 6890453546, "total_debt": 4372511315, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1168129304, "total_equity": 3555738292, "shares_outstanding": 160204000, "operating_cash_flow": 310221731, "stock_based_compensation": 11973000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 29670120, "acquisitions": null, "other_investing": null, "investing_cash_flow": -157483194, "dividends_paid": 33559657, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 30166405, "free_cash_flow": 339891851, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "97785329", "ebitda": "144926986", "netIncome": "56975528", "grossProfit": "308447454", "depreciation": "None", "totalRevenue": "1094167128", "costOfRevenue": "785719674", "interestIncome": "37007000", "incomeBeforeTax": "56364274", "interestExpense": "41421055", "operatingIncome": "188618413", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "4408742", "reportedCurrency": "USD", "netInterestIncome": "-46726000", "nonInterestIncome": "None", "operatingExpenses": "119829040", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "785719674", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "47141657", "sellingGeneralAndAdministrative": "125031000", "netIncomeFromContinuingOperations": "51169000" }, "balance": { "goodwill": "867266826", "inventory": "2365851655", "commonStock": "2295290300", "currentDebt": "None", "investments": "None", "totalAssets": "10446191838", "longTermDebt": "3863680000", "shortTermDebt": "508831315", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "3015915479", "reportedCurrency": "USD", "retainedEarnings": "1168129304", "totalLiabilities": "6890453546", "otherCurrentAssets": "1097582923", "totalCurrentAssets": "4701305730", "currentLongTermDebt": "450000000", "longTermInvestments": "None", "shortTermInvestments": "69234000", "currentNetReceivables": "953930823", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5744886108", "currentAccountsPayable": "1228655953", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1702471000", "shortLongTermDebtTotal": "4874036811", "totalShareholderEquity": "3555738292", "capitalLeaseObligations": "314501000", "otherCurrentLiabilities": "494100173", "totalCurrentLiabilities": "2231587441", "otherNonCurrentLiabilities": "1696000", "totalNonCurrentLiabilities": "4658866104", "cashAndShortTermInvestments": "283940329", "commonStockSharesOutstanding": "160204000", "intangibleAssetsExcludingGoodwill": "3015915479", "cashAndCashEquivalentsAtCarryingValue": "283940329", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51955532", "profitLoss": "None", "dividendPayout": "33559657", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "17844214", "operatingCashflow": "310221731", "capitalExpenditures": "29670120", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "30166405", "cashflowFromInvestment": "-157483194", "stockBasedCompensation": "11973000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33559657", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3395860", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "47141657", "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": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "income_statement": { "revenue": 910567000, "cost_of_revenue": 603970000, "gross_profit": 306597000, "ebit": 176447000, "ebitda": 213581000, "pretax_income": 148397000, "tax_provision": 28242000, "net_income": 120155000, "net_income_to_common": 120155000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 112600000, "total_current_assets": 2222640256, "total_assets": 4068241408, "short_term_debt": 468609684, "long_term_debt": 1304220000, "total_debt": 1772829684, "total_liabilities": 2581615985, "total_equity": 1486625423, "shares_outstanding": 150815000, "goodwill_and_intangibles": 516231286 }, "cash_flow": { "operating_cash_flow": 224569873, "capital_expenditure": 21461208, "free_cash_flow": 246031081, "dividends_paid": 33220429, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268587, "ticker_id": 1750, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "176447000", "ebitda": "213581000", "netIncome": "120155000", "grossProfit": "306597000", "depreciation": "None", "totalRevenue": "910567000", "costOfRevenue": "603970000", "interestIncome": "27517000", "incomeBeforeTax": "148397000", "interestExpense": "28050000", "operatingIncome": "192105000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "28242000", "reportedCurrency": "USD", "netInterestIncome": "-44117000", "nonInterestIncome": "None", "operatingExpenses": "114492000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "603970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37134000", "sellingGeneralAndAdministrative": "95260000", "netIncomeFromContinuingOperations": "120155000" }, "balance": { "goodwill": "271412169", "inventory": "1248000000", "commonStock": "286785169", "currentDebt": "None", "investments": "None", "totalAssets": "4068241408", "longTermDebt": "1304220000", "shortTermDebt": "468609684", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "244819117", "reportedCurrency": "USD", "retainedEarnings": "1152705246", "totalLiabilities": "2581615985", "otherCurrentAssets": "138891869", "totalCurrentAssets": "2222640256", "currentLongTermDebt": "450000000", "longTermInvestments": "None", "shortTermInvestments": "91680000", "currentNetReceivables": "723148387", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1845601152", "currentAccountsPayable": "565963760", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1259592000", "shortLongTermDebtTotal": "1869664672", "totalShareholderEquity": "1486625423", "capitalLeaseObligations": "117269000", "otherCurrentLiabilities": "123792530", "totalCurrentLiabilities": "1106865974", "otherNonCurrentLiabilities": "52052000", "totalNonCurrentLiabilities": "1474750010", "cashAndShortTermInvestments": "112600000", "commonStockSharesOutstanding": "150815000", "intangibleAssetsExcludingGoodwill": "244819117", "cashAndCashEquivalentsAtCarryingValue": "112600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "273000000", "profitLoss": "None", "dividendPayout": "33220429", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-32825480", "operatingCashflow": "224569873", "capitalExpenditures": "21461208", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174425109", "cashflowFromInvestment": "-23172566", "stockBasedCompensation": "12800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33220429", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29364908", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 910567000, "cost_of_revenue": 603970000, "gross_profit": 306597000, "research_and_development": null, "selling_general_admin": 95260000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 176447000, "depreciation_amortisation": 37134000, "ebitda": 213581000, "interest_expense": 28050000, "interest_income": null, "other_non_operating": null, "pretax_income": 148397000, "tax_provision": 28242000, "effective_tax_rate": null, "net_income": 120155000, "net_income_continuing_ops": 120155000, "net_income_to_common": 120155000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 112600000, "short_term_investments": 91680000, "net_receivables": 723148387, "inventory": 1248000000, "other_current_assets": null, "total_current_assets": 2222640256, "net_ppe": null, "goodwill": 271412169, "intangible_assets": 244819117, "goodwill_and_intangibles": 516231286, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1845601152, "total_assets": 4068241408, "short_term_debt": 468609684, "accounts_payable": 565963760, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1106865974, "long_term_debt": 1304220000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1474750010, "total_liabilities": 2581615985, "total_debt": 1772829684, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1152705246, "total_equity": 1486625423, "shares_outstanding": 150815000, "operating_cash_flow": 224569873, "stock_based_compensation": 12800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21461208, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23172566, "dividends_paid": 33220429, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -174425109, "free_cash_flow": 246031081, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "176447000", "ebitda": "213581000", "netIncome": "120155000", "grossProfit": "306597000", "depreciation": "None", "totalRevenue": "910567000", "costOfRevenue": "603970000", "interestIncome": "27517000", "incomeBeforeTax": "148397000", "interestExpense": "28050000", "operatingIncome": "192105000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "28242000", "reportedCurrency": "USD", "netInterestIncome": "-44117000", "nonInterestIncome": "None", "operatingExpenses": "114492000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "603970000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37134000", "sellingGeneralAndAdministrative": "95260000", "netIncomeFromContinuingOperations": "120155000" }, "balance": { "goodwill": "271412169", "inventory": "1248000000", "commonStock": "286785169", "currentDebt": "None", "investments": "None", "totalAssets": "4068241408", "longTermDebt": "1304220000", "shortTermDebt": "468609684", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "244819117", "reportedCurrency": "USD", "retainedEarnings": "1152705246", "totalLiabilities": "2581615985", "otherCurrentAssets": "138891869", "totalCurrentAssets": "2222640256", "currentLongTermDebt": "450000000", "longTermInvestments": "None", "shortTermInvestments": "91680000", "currentNetReceivables": "723148387", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1845601152", "currentAccountsPayable": "565963760", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1259592000", "shortLongTermDebtTotal": "1869664672", "totalShareholderEquity": "1486625423", "capitalLeaseObligations": "117269000", "otherCurrentLiabilities": "123792530", "totalCurrentLiabilities": "1106865974", "otherNonCurrentLiabilities": "52052000", "totalNonCurrentLiabilities": "1474750010", "cashAndShortTermInvestments": "112600000", "commonStockSharesOutstanding": "150815000", "intangibleAssetsExcludingGoodwill": "244819117", "cashAndCashEquivalentsAtCarryingValue": "112600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "273000000", "profitLoss": "None", "dividendPayout": "33220429", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-32825480", "operatingCashflow": "224569873", "capitalExpenditures": "21461208", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174425109", "cashflowFromInvestment": "-23172566", "stockBasedCompensation": "12800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33220429", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29364908", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "46400000", "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": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "income_statement": { "revenue": 918500000, "cost_of_revenue": 629100000, "gross_profit": 289400000, "ebit": 199600000, "ebitda": 230396000, "pretax_income": 167600000, "tax_provision": 29600000, "net_income": 137900000, "net_income_to_common": 137900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86207000, "total_current_assets": 2139682000, "total_assets": 4010759000, "short_term_debt": 29549000, "long_term_debt": 1856340000, "total_debt": 1885889000, "total_liabilities": 2584570000, "total_equity": 1426190000, "shares_outstanding": 150815000, "goodwill_and_intangibles": 522769000 }, "cash_flow": { "operating_cash_flow": 197471000, "capital_expenditure": 33796000, "free_cash_flow": 231267000, "dividends_paid": 70857000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268588, "ticker_id": 1750, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "199600000", "ebitda": "230396000", "netIncome": "137900000", "grossProfit": "289400000", "depreciation": "None", "totalRevenue": "918500000", "costOfRevenue": "629100000", "interestIncome": "26208000", "incomeBeforeTax": "167600000", "interestExpense": "32000000", "operatingIncome": "199500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "29600000", "reportedCurrency": "USD", "netInterestIncome": "-32000000", "nonInterestIncome": "None", "operatingExpenses": "89900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "629100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30796000", "sellingGeneralAndAdministrative": "81700000", "netIncomeFromContinuingOperations": "138000000" }, "balance": { "goodwill": "272282000", "inventory": "1218225000", "commonStock": "288666000", "currentDebt": "None", "investments": "None", "totalAssets": "4010759000", "longTermDebt": "1856340000", "shortTermDebt": "29549000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "250487000", "reportedCurrency": "USD", "retainedEarnings": "1113404000", "totalLiabilities": "2584570000", "otherCurrentAssets": "125652000", "totalCurrentAssets": "2139682000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "83206000", "currentNetReceivables": "709598000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1871077000", "currentAccountsPayable": "498586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1265153000", "shortLongTermDebtTotal": "1978994000", "totalShareholderEquity": "1426190000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24335000", "totalCurrentLiabilities": "552470000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2032100000", "cashAndShortTermInvestments": "86207000", "commonStockSharesOutstanding": "150815000", "intangibleAssetsExcludingGoodwill": "250487000", "cashAndCashEquivalentsAtCarryingValue": "86207000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140202000", "profitLoss": "None", "dividendPayout": "70857000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "18359000", "operatingCashflow": "197471000", "capitalExpenditures": "33796000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-151709000", "cashflowFromInvestment": "-34946000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70857000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77121000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36586000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 918500000, "cost_of_revenue": 629100000, "gross_profit": 289400000, "research_and_development": null, "selling_general_admin": 81700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 199600000, "depreciation_amortisation": 30796000, "ebitda": 230396000, "interest_expense": 32000000, "interest_income": null, "other_non_operating": null, "pretax_income": 167600000, "tax_provision": 29600000, "effective_tax_rate": null, "net_income": 137900000, "net_income_continuing_ops": 138000000, "net_income_to_common": 137900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86207000, "short_term_investments": 83206000, "net_receivables": 709598000, "inventory": 1218225000, "other_current_assets": null, "total_current_assets": 2139682000, "net_ppe": null, "goodwill": 272282000, "intangible_assets": 250487000, "goodwill_and_intangibles": 522769000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1871077000, "total_assets": 4010759000, "short_term_debt": 29549000, "accounts_payable": 498586000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 552470000, "long_term_debt": 1856340000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2032100000, "total_liabilities": 2584570000, "total_debt": 1885889000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1113404000, "total_equity": 1426190000, "shares_outstanding": 150815000, "operating_cash_flow": 197471000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33796000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34946000, "dividends_paid": 70857000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -151709000, "free_cash_flow": 231267000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "199600000", "ebitda": "230396000", "netIncome": "137900000", "grossProfit": "289400000", "depreciation": "None", "totalRevenue": "918500000", "costOfRevenue": "629100000", "interestIncome": "26208000", "incomeBeforeTax": "167600000", "interestExpense": "32000000", "operatingIncome": "199500000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "29600000", "reportedCurrency": "USD", "netInterestIncome": "-32000000", "nonInterestIncome": "None", "operatingExpenses": "89900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "629100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30796000", "sellingGeneralAndAdministrative": "81700000", "netIncomeFromContinuingOperations": "138000000" }, "balance": { "goodwill": "272282000", "inventory": "1218225000", "commonStock": "288666000", "currentDebt": "None", "investments": "None", "totalAssets": "4010759000", "longTermDebt": "1856340000", "shortTermDebt": "29549000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "250487000", "reportedCurrency": "USD", "retainedEarnings": "1113404000", "totalLiabilities": "2584570000", "otherCurrentAssets": "125652000", "totalCurrentAssets": "2139682000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "83206000", "currentNetReceivables": "709598000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1871077000", "currentAccountsPayable": "498586000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1265153000", "shortLongTermDebtTotal": "1978994000", "totalShareholderEquity": "1426190000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "24335000", "totalCurrentLiabilities": "552470000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2032100000", "cashAndShortTermInvestments": "86207000", "commonStockSharesOutstanding": "150815000", "intangibleAssetsExcludingGoodwill": "250487000", "cashAndCashEquivalentsAtCarryingValue": "86207000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140202000", "profitLoss": "None", "dividendPayout": "70857000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "18359000", "operatingCashflow": "197471000", "capitalExpenditures": "33796000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-151709000", "cashflowFromInvestment": "-34946000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70857000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77121000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36586000", "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": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "income_statement": { "revenue": 711672000, "cost_of_revenue": 489735000, "gross_profit": 221937000, "ebit": 125306000, "ebitda": 155651000, "pretax_income": 99782000, "tax_provision": 15100000, "net_income": 84682000, "net_income_to_common": 84682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 75496000, "total_current_assets": 2073324000, "total_assets": 3917174000, "short_term_debt": 30735000, "long_term_debt": 1803600000, "total_debt": 1834335000, "total_liabilities": 2511691000, "total_equity": 1405483000, "shares_outstanding": 151990000, "goodwill_and_intangibles": 522996000 }, "cash_flow": { "operating_cash_flow": -142233000, "capital_expenditure": 22278000, "free_cash_flow": -119955000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268589, "ticker_id": 1750, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "125306000", "ebitda": "155651000", "netIncome": "84682000", "grossProfit": "221937000", "depreciation": "None", "totalRevenue": "711672000", "costOfRevenue": "489735000", "interestIncome": "24317000", "incomeBeforeTax": "99782000", "interestExpense": "24308329", "operatingIncome": "129646000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "15100000", "reportedCurrency": "USD", "netInterestIncome": "-31071000", "nonInterestIncome": "None", "operatingExpenses": "92291000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "489735000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30345000", "sellingGeneralAndAdministrative": "87320000", "netIncomeFromContinuingOperations": "84682000" }, "balance": { "goodwill": "271677000", "inventory": "1232870000", "commonStock": "290730000", "currentDebt": "None", "investments": "None", "totalAssets": "3917174000", "longTermDebt": "1803600000", "shortTermDebt": "30735000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "251319000", "reportedCurrency": "USD", "retainedEarnings": "1083031000", "totalLiabilities": "2511691000", "otherCurrentAssets": "102809000", "totalCurrentAssets": "2073324000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "58284000", "currentNetReceivables": "662149000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1843850000", "currentAccountsPayable": "445281000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1256470000", "shortLongTermDebtTotal": "1930008000", "totalShareholderEquity": "1405483000", "capitalLeaseObligations": "113308000", "otherCurrentLiabilities": "21333000", "totalCurrentLiabilities": "529851000", "otherNonCurrentLiabilities": "56436000", "totalNonCurrentLiabilities": "1981840000", "cashAndShortTermInvestments": "75496000", "commonStockSharesOutstanding": "151990000", "intangibleAssetsExcludingGoodwill": "251319000", "cashAndCashEquivalentsAtCarryingValue": "75496000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84682000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-116642000", "operatingCashflow": "-142233000", "capitalExpenditures": "22278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "142122000", "cashflowFromInvestment": "-23304000", "stockBasedCompensation": "8860000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87406000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30345000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 711672000, "cost_of_revenue": 489735000, "gross_profit": 221937000, "research_and_development": null, "selling_general_admin": 87320000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 125306000, "depreciation_amortisation": 30345000, "ebitda": 155651000, "interest_expense": 24308329, "interest_income": null, "other_non_operating": null, "pretax_income": 99782000, "tax_provision": 15100000, "effective_tax_rate": null, "net_income": 84682000, "net_income_continuing_ops": 84682000, "net_income_to_common": 84682000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 75496000, "short_term_investments": 58284000, "net_receivables": 662149000, "inventory": 1232870000, "other_current_assets": null, "total_current_assets": 2073324000, "net_ppe": null, "goodwill": 271677000, "intangible_assets": 251319000, "goodwill_and_intangibles": 522996000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1843850000, "total_assets": 3917174000, "short_term_debt": 30735000, "accounts_payable": 445281000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 529851000, "long_term_debt": 1803600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1981840000, "total_liabilities": 2511691000, "total_debt": 1834335000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1083031000, "total_equity": 1405483000, "shares_outstanding": 151990000, "operating_cash_flow": -142233000, "stock_based_compensation": 8860000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22278000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23304000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 142122000, "free_cash_flow": -119955000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "125306000", "ebitda": "155651000", "netIncome": "84682000", "grossProfit": "221937000", "depreciation": "None", "totalRevenue": "711672000", "costOfRevenue": "489735000", "interestIncome": "24317000", "incomeBeforeTax": "99782000", "interestExpense": "24308329", "operatingIncome": "129646000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "15100000", "reportedCurrency": "USD", "netInterestIncome": "-31071000", "nonInterestIncome": "None", "operatingExpenses": "92291000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "489735000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30345000", "sellingGeneralAndAdministrative": "87320000", "netIncomeFromContinuingOperations": "84682000" }, "balance": { "goodwill": "271677000", "inventory": "1232870000", "commonStock": "290730000", "currentDebt": "None", "investments": "None", "totalAssets": "3917174000", "longTermDebt": "1803600000", "shortTermDebt": "30735000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "251319000", "reportedCurrency": "USD", "retainedEarnings": "1083031000", "totalLiabilities": "2511691000", "otherCurrentAssets": "102809000", "totalCurrentAssets": "2073324000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "58284000", "currentNetReceivables": "662149000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1843850000", "currentAccountsPayable": "445281000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1256470000", "shortLongTermDebtTotal": "1930008000", "totalShareholderEquity": "1405483000", "capitalLeaseObligations": "113308000", "otherCurrentLiabilities": "21333000", "totalCurrentLiabilities": "529851000", "otherNonCurrentLiabilities": "56436000", "totalNonCurrentLiabilities": "1981840000", "cashAndShortTermInvestments": "75496000", "commonStockSharesOutstanding": "151990000", "intangibleAssetsExcludingGoodwill": "251319000", "cashAndCashEquivalentsAtCarryingValue": "75496000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84682000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-116642000", "operatingCashflow": "-142233000", "capitalExpenditures": "22278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "142122000", "cashflowFromInvestment": "-23304000", "stockBasedCompensation": "8860000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-87406000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30345000", "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": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "income_statement": { "revenue": 821520000, "cost_of_revenue": 568533000, "gross_profit": 252987000, "ebit": 176571000, "ebitda": 209863000, "pretax_income": 152043000, "tax_provision": 19725000, "net_income": 132318000, "net_income_to_common": 132318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98799000, "total_current_assets": 1858684000, "total_assets": 3715122000, "short_term_debt": 317749000, "long_term_debt": 1235870000, "total_debt": 1553619000, "total_liabilities": 2258471000, "total_equity": 1456651000, "shares_outstanding": 154369000, "goodwill_and_intangibles": 524996000 }, "cash_flow": { "operating_cash_flow": 210512000, "capital_expenditure": 40564000, "free_cash_flow": 251076000, "dividends_paid": 31374000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268590, "ticker_id": 1750, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "176571000", "ebitda": "209863000", "netIncome": "132318000", "grossProfit": "252987000", "depreciation": "None", "totalRevenue": "821520000", "costOfRevenue": "568533000", "interestIncome": "21173000", "incomeBeforeTax": "152043000", "interestExpense": "36683691", "operatingIncome": "178982000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "19725000", "reportedCurrency": "USD", "netInterestIncome": "-30184000", "nonInterestIncome": "None", "operatingExpenses": "74005000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "568533000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33292000", "sellingGeneralAndAdministrative": "78296000", "netIncomeFromContinuingOperations": "132318000" }, "balance": { "goodwill": "271677000", "inventory": "1110562000", "commonStock": "268557000", "currentDebt": "None", "investments": "None", "totalAssets": "3715122000", "longTermDebt": "1235870000", "shortTermDebt": "317749000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "253319000", "reportedCurrency": "USD", "retainedEarnings": "1118201000", "totalLiabilities": "2258471000", "otherCurrentAssets": "106964000", "totalCurrentAssets": "1858684000", "currentLongTermDebt": "300000000", "longTermInvestments": "None", "shortTermInvestments": "56785000", "currentNetReceivables": "542359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1856438000", "currentAccountsPayable": "459157000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1268808000", "shortLongTermDebtTotal": "1653290000", "totalShareholderEquity": "1456651000", "capitalLeaseObligations": "117420000", "otherCurrentLiabilities": "30916000", "totalCurrentLiabilities": "837490000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1420981000", "cashAndShortTermInvestments": "98799000", "commonStockSharesOutstanding": "154369000", "intangibleAssetsExcludingGoodwill": "253319000", "cashAndCashEquivalentsAtCarryingValue": "98799000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132318000", "profitLoss": "None", "dividendPayout": "31374000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-12146000", "operatingCashflow": "210512000", "capitalExpenditures": "40564000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-186725000", "cashflowFromInvestment": "-2780000", "stockBasedCompensation": "12911000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31374000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-220566000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33292000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 821520000, "cost_of_revenue": 568533000, "gross_profit": 252987000, "research_and_development": null, "selling_general_admin": 78296000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 176571000, "depreciation_amortisation": 33292000, "ebitda": 209863000, "interest_expense": 36683691, "interest_income": null, "other_non_operating": null, "pretax_income": 152043000, "tax_provision": 19725000, "effective_tax_rate": null, "net_income": 132318000, "net_income_continuing_ops": 132318000, "net_income_to_common": 132318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98799000, "short_term_investments": 56785000, "net_receivables": 542359000, "inventory": 1110562000, "other_current_assets": null, "total_current_assets": 1858684000, "net_ppe": null, "goodwill": 271677000, "intangible_assets": 253319000, "goodwill_and_intangibles": 524996000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1856438000, "total_assets": 3715122000, "short_term_debt": 317749000, "accounts_payable": 459157000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 837490000, "long_term_debt": 1235870000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1420981000, "total_liabilities": 2258471000, "total_debt": 1553619000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1118201000, "total_equity": 1456651000, "shares_outstanding": 154369000, "operating_cash_flow": 210512000, "stock_based_compensation": 12911000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40564000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2780000, "dividends_paid": 31374000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -186725000, "free_cash_flow": 251076000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "176571000", "ebitda": "209863000", "netIncome": "132318000", "grossProfit": "252987000", "depreciation": "None", "totalRevenue": "821520000", "costOfRevenue": "568533000", "interestIncome": "21173000", "incomeBeforeTax": "152043000", "interestExpense": "36683691", "operatingIncome": "178982000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "19725000", "reportedCurrency": "USD", "netInterestIncome": "-30184000", "nonInterestIncome": "None", "operatingExpenses": "74005000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "568533000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33292000", "sellingGeneralAndAdministrative": "78296000", "netIncomeFromContinuingOperations": "132318000" }, "balance": { "goodwill": "271677000", "inventory": "1110562000", "commonStock": "268557000", "currentDebt": "None", "investments": "None", "totalAssets": "3715122000", "longTermDebt": "1235870000", "shortTermDebt": "317749000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "253319000", "reportedCurrency": "USD", "retainedEarnings": "1118201000", "totalLiabilities": "2258471000", "otherCurrentAssets": "106964000", "totalCurrentAssets": "1858684000", "currentLongTermDebt": "300000000", "longTermInvestments": "None", "shortTermInvestments": "56785000", "currentNetReceivables": "542359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1856438000", "currentAccountsPayable": "459157000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1268808000", "shortLongTermDebtTotal": "1653290000", "totalShareholderEquity": "1456651000", "capitalLeaseObligations": "117420000", "otherCurrentLiabilities": "30916000", "totalCurrentLiabilities": "837490000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1420981000", "cashAndShortTermInvestments": "98799000", "commonStockSharesOutstanding": "154369000", "intangibleAssetsExcludingGoodwill": "253319000", "cashAndCashEquivalentsAtCarryingValue": "98799000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "132318000", "profitLoss": "None", "dividendPayout": "31374000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-12146000", "operatingCashflow": "210512000", "capitalExpenditures": "40564000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-186725000", "cashflowFromInvestment": "-2780000", "stockBasedCompensation": "12911000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31374000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-220566000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33292000", "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": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "income_statement": { "revenue": 891106000, "cost_of_revenue": 613499000, "gross_profit": 276791000, "ebit": 187114000, "ebitda": 215812477, "pretax_income": 162728000, "tax_provision": 31254000, "net_income": 131474000, "net_income_to_common": 131474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78480000, "total_current_assets": 1906063000, "total_assets": 3735186000, "short_term_debt": 329444000, "long_term_debt": 1179000000, "total_debt": 1508444000, "total_liabilities": 2169565000, "total_equity": 1565621000, "shares_outstanding": 161027000, "goodwill_and_intangibles": 526671000 }, "cash_flow": { "operating_cash_flow": 178927000, "capital_expenditure": 28458000, "free_cash_flow": 207385000, "dividends_paid": 33001000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268592, "ticker_id": 1750, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "187114000", "ebitda": "215812477", "netIncome": "131474000", "grossProfit": "276791000", "depreciation": "None", "totalRevenue": "891106000", "costOfRevenue": "613499000", "interestIncome": "24366000", "incomeBeforeTax": "162728000", "interestExpense": "32450953", "operatingIncome": "192945000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "31254000", "reportedCurrency": "USD", "netInterestIncome": "-30129000", "nonInterestIncome": "None", "operatingExpenses": "84662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "613499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28698477", "sellingGeneralAndAdministrative": "83605000", "netIncomeFromContinuingOperations": "131474000" }, "balance": { "goodwill": "271677000", "inventory": "1096717000", "commonStock": "272224000", "currentDebt": "None", "investments": "None", "totalAssets": "3735186000", "longTermDebt": "1179000000", "shortTermDebt": "329444000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "254994000", "reportedCurrency": "USD", "retainedEarnings": "1230518000", "totalLiabilities": "2169565000", "otherCurrentAssets": "118009000", "totalCurrentAssets": "1906063000", "currentLongTermDebt": "300000000", "longTermInvestments": "None", "shortTermInvestments": "42864000", "currentNetReceivables": "612857000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1829123000", "currentAccountsPayable": "479779000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1253303000", "shortLongTermDebtTotal": "1598101000", "totalShareholderEquity": "1565621000", "capitalLeaseObligations": "106401000", "otherCurrentLiabilities": "14664000", "totalCurrentLiabilities": "823887000", "otherNonCurrentLiabilities": "47303000", "totalNonCurrentLiabilities": "1345678000", "cashAndShortTermInvestments": "78480000", "commonStockSharesOutstanding": "161027000", "intangibleAssetsExcludingGoodwill": "254994000", "cashAndCashEquivalentsAtCarryingValue": "78480000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131474000", "profitLoss": "None", "dividendPayout": "33001000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "10330000", "operatingCashflow": "178927000", "capitalExpenditures": "28458000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161596000", "cashflowFromInvestment": "-29368000", "stockBasedCompensation": "8370000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33001000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-381167000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36528000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 891106000, "cost_of_revenue": 613499000, "gross_profit": 276791000, "research_and_development": null, "selling_general_admin": 83605000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 187114000, "depreciation_amortisation": 28698477, "ebitda": 215812477, "interest_expense": 32450953, "interest_income": null, "other_non_operating": null, "pretax_income": 162728000, "tax_provision": 31254000, "effective_tax_rate": null, "net_income": 131474000, "net_income_continuing_ops": 131474000, "net_income_to_common": 131474000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78480000, "short_term_investments": 42864000, "net_receivables": 612857000, "inventory": 1096717000, "other_current_assets": null, "total_current_assets": 1906063000, "net_ppe": null, "goodwill": 271677000, "intangible_assets": 254994000, "goodwill_and_intangibles": 526671000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1829123000, "total_assets": 3735186000, "short_term_debt": 329444000, "accounts_payable": 479779000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 823887000, "long_term_debt": 1179000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1345678000, "total_liabilities": 2169565000, "total_debt": 1508444000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1230518000, "total_equity": 1565621000, "shares_outstanding": 161027000, "operating_cash_flow": 178927000, "stock_based_compensation": 8370000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28458000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29368000, "dividends_paid": 33001000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -161596000, "free_cash_flow": 207385000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "187114000", "ebitda": "215812477", "netIncome": "131474000", "grossProfit": "276791000", "depreciation": "None", "totalRevenue": "891106000", "costOfRevenue": "613499000", "interestIncome": "24366000", "incomeBeforeTax": "162728000", "interestExpense": "32450953", "operatingIncome": "192945000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "31254000", "reportedCurrency": "USD", "netInterestIncome": "-30129000", "nonInterestIncome": "None", "operatingExpenses": "84662000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "613499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28698477", "sellingGeneralAndAdministrative": "83605000", "netIncomeFromContinuingOperations": "131474000" }, "balance": { "goodwill": "271677000", "inventory": "1096717000", "commonStock": "272224000", "currentDebt": "None", "investments": "None", "totalAssets": "3735186000", "longTermDebt": "1179000000", "shortTermDebt": "329444000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "254994000", "reportedCurrency": "USD", "retainedEarnings": "1230518000", "totalLiabilities": "2169565000", "otherCurrentAssets": "118009000", "totalCurrentAssets": "1906063000", "currentLongTermDebt": "300000000", "longTermInvestments": "None", "shortTermInvestments": "42864000", "currentNetReceivables": "612857000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1829123000", "currentAccountsPayable": "479779000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1253303000", "shortLongTermDebtTotal": "1598101000", "totalShareholderEquity": "1565621000", "capitalLeaseObligations": "106401000", "otherCurrentLiabilities": "14664000", "totalCurrentLiabilities": "823887000", "otherNonCurrentLiabilities": "47303000", "totalNonCurrentLiabilities": "1345678000", "cashAndShortTermInvestments": "78480000", "commonStockSharesOutstanding": "161027000", "intangibleAssetsExcludingGoodwill": "254994000", "cashAndCashEquivalentsAtCarryingValue": "78480000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "131474000", "profitLoss": "None", "dividendPayout": "33001000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "10330000", "operatingCashflow": "178927000", "capitalExpenditures": "28458000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161596000", "cashflowFromInvestment": "-29368000", "stockBasedCompensation": "8370000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "33001000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-381167000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36528000", "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": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "income_statement": { "revenue": 862104167, "cost_of_revenue": 603476516, "gross_profit": 258627651, "ebit": 136327000, "ebitda": 172573523, "pretax_income": 116918882, "tax_provision": 58524927, "net_income": 58406000, "net_income_to_common": 58406000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90263760, "total_current_assets": 1885043508, "total_assets": 3738725616, "short_term_debt": 316261000, "long_term_debt": 919000000, "total_debt": 1235261000, "total_liabilities": 1886653272, "total_equity": 1852072344, "shares_outstanding": 168139000, "goodwill_and_intangibles": 528467157 }, "cash_flow": { "operating_cash_flow": 140050000, "capital_expenditure": 36276000, "free_cash_flow": 176326000, "dividends_paid": 69221000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268593, "ticker_id": 1750, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "136327000", "ebitda": "172573523", "netIncome": "58406000", "grossProfit": "258627651", "depreciation": "None", "totalRevenue": "862104167", "costOfRevenue": "603476516", "interestIncome": "None", "incomeBeforeTax": "116918882", "interestExpense": "23035248", "operatingIncome": "138200491", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "58524927", "reportedCurrency": "USD", "netInterestIncome": "-25326000", "nonInterestIncome": "None", "operatingExpenses": "120427158", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "603476516", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36246523", "sellingGeneralAndAdministrative": "123630000", "netIncomeFromContinuingOperations": "58406000" }, "balance": { "goodwill": "271637157", "inventory": "1110267149", "commonStock": "275192635", "currentDebt": "None", "investments": "None", "totalAssets": "3738725616", "longTermDebt": "919000000", "shortTermDebt": "316261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "256830000", "reportedCurrency": "USD", "retainedEarnings": "1504336349", "totalLiabilities": "1886653272", "otherCurrentAssets": "85472599", "totalCurrentAssets": "1885043508", "currentLongTermDebt": "300000000", "longTermInvestments": "None", "shortTermInvestments": "39263000", "currentNetReceivables": "599040000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1853682108", "currentAccountsPayable": "463755000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1328385157", "totalShareholderEquity": "1852072344", "capitalLeaseObligations": "109580000", "otherCurrentLiabilities": "-114393", "totalCurrentLiabilities": "800890528", "otherNonCurrentLiabilities": "44727000", "totalNonCurrentLiabilities": "1085762744", "cashAndShortTermInvestments": "90263760", "commonStockSharesOutstanding": "168139000", "intangibleAssetsExcludingGoodwill": "256830000", "cashAndCashEquivalentsAtCarryingValue": "90263760", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58406000", "profitLoss": "None", "dividendPayout": "69221000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "26140000", "operatingCashflow": "140050000", "capitalExpenditures": "36276000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104619000", "cashflowFromInvestment": "-36181000", "stockBasedCompensation": "36959000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69221000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-112510000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36794000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 862104167, "cost_of_revenue": 603476516, "gross_profit": 258627651, "research_and_development": null, "selling_general_admin": 123630000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 136327000, "depreciation_amortisation": 36246523, "ebitda": 172573523, "interest_expense": 23035248, "interest_income": null, "other_non_operating": null, "pretax_income": 116918882, "tax_provision": 58524927, "effective_tax_rate": null, "net_income": 58406000, "net_income_continuing_ops": 58406000, "net_income_to_common": 58406000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90263760, "short_term_investments": 39263000, "net_receivables": 599040000, "inventory": 1110267149, "other_current_assets": null, "total_current_assets": 1885043508, "net_ppe": null, "goodwill": 271637157, "intangible_assets": 256830000, "goodwill_and_intangibles": 528467157, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1853682108, "total_assets": 3738725616, "short_term_debt": 316261000, "accounts_payable": 463755000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 800890528, "long_term_debt": 919000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1085762744, "total_liabilities": 1886653272, "total_debt": 1235261000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1504336349, "total_equity": 1852072344, "shares_outstanding": 168139000, "operating_cash_flow": 140050000, "stock_based_compensation": 36959000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36276000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36181000, "dividends_paid": 69221000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -104619000, "free_cash_flow": 176326000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "136327000", "ebitda": "172573523", "netIncome": "58406000", "grossProfit": "258627651", "depreciation": "None", "totalRevenue": "862104167", "costOfRevenue": "603476516", "interestIncome": "None", "incomeBeforeTax": "116918882", "interestExpense": "23035248", "operatingIncome": "138200491", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "58524927", "reportedCurrency": "USD", "netInterestIncome": "-25326000", "nonInterestIncome": "None", "operatingExpenses": "120427158", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "603476516", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36246523", "sellingGeneralAndAdministrative": "123630000", "netIncomeFromContinuingOperations": "58406000" }, "balance": { "goodwill": "271637157", "inventory": "1110267149", "commonStock": "275192635", "currentDebt": "None", "investments": "None", "totalAssets": "3738725616", "longTermDebt": "919000000", "shortTermDebt": "316261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "256830000", "reportedCurrency": "USD", "retainedEarnings": "1504336349", "totalLiabilities": "1886653272", "otherCurrentAssets": "85472599", "totalCurrentAssets": "1885043508", "currentLongTermDebt": "300000000", "longTermInvestments": "None", "shortTermInvestments": "39263000", "currentNetReceivables": "599040000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1853682108", "currentAccountsPayable": "463755000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1328385157", "totalShareholderEquity": "1852072344", "capitalLeaseObligations": "109580000", "otherCurrentLiabilities": "-114393", "totalCurrentLiabilities": "800890528", "otherNonCurrentLiabilities": "44727000", "totalNonCurrentLiabilities": "1085762744", "cashAndShortTermInvestments": "90263760", "commonStockSharesOutstanding": "168139000", "intangibleAssetsExcludingGoodwill": "256830000", "cashAndCashEquivalentsAtCarryingValue": "90263760", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58406000", "profitLoss": "None", "dividendPayout": "69221000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "26140000", "operatingCashflow": "140050000", "capitalExpenditures": "36276000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104619000", "cashflowFromInvestment": "-36181000", "stockBasedCompensation": "36959000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69221000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-112510000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36794000", "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": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "income_statement": { "revenue": 695796000, "cost_of_revenue": 484663000, "gross_profit": 211133000, "ebit": 99524000, "ebitda": 131112000, "pretax_income": 82371000, "tax_provision": 3704000, "net_income": 78667000, "net_income_to_common": 78667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91101990, "total_current_assets": 1848395615, "total_assets": 3682937526, "short_term_debt": 314225000, "long_term_debt": 840000000, "total_debt": 1154225000, "total_liabilities": 1755906056, "total_equity": 1927031469, "shares_outstanding": 168977000, "goodwill_and_intangibles": 530759941 }, "cash_flow": { "operating_cash_flow": -27396000, "capital_expenditure": 43971000, "free_cash_flow": 16575000, "dividends_paid": 68716964, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268594, "ticker_id": 1750, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "99524000", "ebitda": "131112000", "netIncome": "78667000", "grossProfit": "211133000", "depreciation": "None", "totalRevenue": "695796000", "costOfRevenue": "484663000", "interestIncome": "None", "incomeBeforeTax": "82371000", "interestExpense": "20059990", "operatingIncome": "105097000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3704000", "reportedCurrency": "USD", "netInterestIncome": "-22024000", "nonInterestIncome": "None", "operatingExpenses": "106036000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "484663000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31588000", "sellingGeneralAndAdministrative": "102738000", "netIncomeFromContinuingOperations": "78667000" }, "balance": { "goodwill": "271396941", "inventory": "1136044699", "commonStock": "278662444", "currentDebt": "None", "investments": "None", "totalAssets": "3682937526", "longTermDebt": "840000000", "shortTermDebt": "314225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "259363000", "reportedCurrency": "USD", "retainedEarnings": "1596026038", "totalLiabilities": "1755906056", "otherCurrentAssets": "109105926", "totalCurrentAssets": "1848395615", "currentLongTermDebt": "300000000", "longTermInvestments": "None", "shortTermInvestments": "49134000", "currentNetReceivables": "512143000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1834541910", "currentAccountsPayable": "427216000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1233050598", "totalShareholderEquity": "1927031469", "capitalLeaseObligations": "94323000", "otherCurrentLiabilities": "33632191", "totalCurrentLiabilities": "775507742", "otherNonCurrentLiabilities": "44357000", "totalNonCurrentLiabilities": "980398313", "cashAndShortTermInvestments": "91101990", "commonStockSharesOutstanding": "168977000", "intangibleAssetsExcludingGoodwill": "259363000", "cashAndCashEquivalentsAtCarryingValue": "91101990", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78667000", "profitLoss": "None", "dividendPayout": "68716964", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-45105000", "operatingCashflow": "-27396000", "capitalExpenditures": "43971000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72948000", "cashflowFromInvestment": "-43899000", "stockBasedCompensation": "6289000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68716964", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70563000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31588000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 695796000, "cost_of_revenue": 484663000, "gross_profit": 211133000, "research_and_development": null, "selling_general_admin": 102738000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 99524000, "depreciation_amortisation": 31588000, "ebitda": 131112000, "interest_expense": 20059990, "interest_income": null, "other_non_operating": null, "pretax_income": 82371000, "tax_provision": 3704000, "effective_tax_rate": null, "net_income": 78667000, "net_income_continuing_ops": 78667000, "net_income_to_common": 78667000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91101990, "short_term_investments": 49134000, "net_receivables": 512143000, "inventory": 1136044699, "other_current_assets": null, "total_current_assets": 1848395615, "net_ppe": null, "goodwill": 271396941, "intangible_assets": 259363000, "goodwill_and_intangibles": 530759941, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1834541910, "total_assets": 3682937526, "short_term_debt": 314225000, "accounts_payable": 427216000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 775507742, "long_term_debt": 840000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 980398313, "total_liabilities": 1755906056, "total_debt": 1154225000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1596026038, "total_equity": 1927031469, "shares_outstanding": 168977000, "operating_cash_flow": -27396000, "stock_based_compensation": 6289000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43971000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43899000, "dividends_paid": 68716964, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 72948000, "free_cash_flow": 16575000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "99524000", "ebitda": "131112000", "netIncome": "78667000", "grossProfit": "211133000", "depreciation": "None", "totalRevenue": "695796000", "costOfRevenue": "484663000", "interestIncome": "None", "incomeBeforeTax": "82371000", "interestExpense": "20059990", "operatingIncome": "105097000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "3704000", "reportedCurrency": "USD", "netInterestIncome": "-22024000", "nonInterestIncome": "None", "operatingExpenses": "106036000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "484663000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31588000", "sellingGeneralAndAdministrative": "102738000", "netIncomeFromContinuingOperations": "78667000" }, "balance": { "goodwill": "271396941", "inventory": "1136044699", "commonStock": "278662444", "currentDebt": "None", "investments": "None", "totalAssets": "3682937526", "longTermDebt": "840000000", "shortTermDebt": "314225000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "259363000", "reportedCurrency": "USD", "retainedEarnings": "1596026038", "totalLiabilities": "1755906056", "otherCurrentAssets": "109105926", "totalCurrentAssets": "1848395615", "currentLongTermDebt": "300000000", "longTermInvestments": "None", "shortTermInvestments": "49134000", "currentNetReceivables": "512143000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1834541910", "currentAccountsPayable": "427216000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1233050598", "totalShareholderEquity": "1927031469", "capitalLeaseObligations": "94323000", "otherCurrentLiabilities": "33632191", "totalCurrentLiabilities": "775507742", "otherNonCurrentLiabilities": "44357000", "totalNonCurrentLiabilities": "980398313", "cashAndShortTermInvestments": "91101990", "commonStockSharesOutstanding": "168977000", "intangibleAssetsExcludingGoodwill": "259363000", "cashAndCashEquivalentsAtCarryingValue": "91101990", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78667000", "profitLoss": "None", "dividendPayout": "68716964", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-45105000", "operatingCashflow": "-27396000", "capitalExpenditures": "43971000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "72948000", "cashflowFromInvestment": "-43899000", "stockBasedCompensation": "6289000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "68716964", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-70563000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31588000", "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": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "income_statement": { "revenue": 782709000, "cost_of_revenue": 546151000, "gross_profit": 236558000, "ebit": 171393000, "ebitda": 202176000, "pretax_income": 156908000, "tax_provision": 3600000, "net_income": 153308000, "net_income_to_common": 153308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 89642000, "total_current_assets": 1687536000, "total_assets": 3496889855, "short_term_debt": 326714658, "long_term_debt": 685000000, "total_debt": 1011714658, "total_liabilities": 1549447792, "total_equity": 1947442062, "shares_outstanding": 171806000, "goodwill_and_intangibles": 530368519 }, "cash_flow": { "operating_cash_flow": 239061000, "capital_expenditure": 35611000, "free_cash_flow": 274672000, "dividends_paid": 31890000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268595, "ticker_id": 1750, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "171393000", "ebitda": "202176000", "netIncome": "153308000", "grossProfit": "236558000", "depreciation": "None", "totalRevenue": "782709000", "costOfRevenue": "546151000", "interestIncome": "None", "incomeBeforeTax": "156908000", "interestExpense": "18533459", "operatingIncome": "178147000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3600000", "reportedCurrency": "USD", "netInterestIncome": "-20681000", "nonInterestIncome": "None", "operatingExpenses": "58411000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "546151000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30783000", "sellingGeneralAndAdministrative": "88269000", "netIncomeFromContinuingOperations": "153308000" }, "balance": { "goodwill": "270287018", "inventory": "1089441000", "commonStock": "269825392", "currentDebt": "None", "investments": "None", "totalAssets": "3496889855", "longTermDebt": "685000000", "shortTermDebt": "326714658", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "260081501", "reportedCurrency": "USD", "retainedEarnings": "1602987458", "totalLiabilities": "1549447792", "otherCurrentAssets": "95955000", "totalCurrentAssets": "1687536000", "currentLongTermDebt": "300000000", "longTermInvestments": "None", "shortTermInvestments": "45136000", "currentNetReceivables": "412498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1817987795", "currentAccountsPayable": "387664392", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1095561000", "totalShareholderEquity": "1947442062", "capitalLeaseObligations": "98061000", "otherCurrentLiabilities": "4379654", "totalCurrentLiabilities": "720385338", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "829062454", "cashAndShortTermInvestments": "89642000", "commonStockSharesOutstanding": "171806000", "intangibleAssetsExcludingGoodwill": "260081501", "cashAndCashEquivalentsAtCarryingValue": "89642000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "153308000", "profitLoss": "None", "dividendPayout": "31890000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "50892000", "operatingCashflow": "239061000", "capitalExpenditures": "35611000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-216434000", "cashflowFromInvestment": "-35771000", "stockBasedCompensation": "4110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31890000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-179247000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30783000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 782709000, "cost_of_revenue": 546151000, "gross_profit": 236558000, "research_and_development": null, "selling_general_admin": 88269000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 171393000, "depreciation_amortisation": 30783000, "ebitda": 202176000, "interest_expense": 18533459, "interest_income": null, "other_non_operating": null, "pretax_income": 156908000, "tax_provision": 3600000, "effective_tax_rate": null, "net_income": 153308000, "net_income_continuing_ops": 153308000, "net_income_to_common": 153308000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 89642000, "short_term_investments": 45136000, "net_receivables": 412498000, "inventory": 1089441000, "other_current_assets": null, "total_current_assets": 1687536000, "net_ppe": null, "goodwill": 270287018, "intangible_assets": 260081501, "goodwill_and_intangibles": 530368519, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1817987795, "total_assets": 3496889855, "short_term_debt": 326714658, "accounts_payable": 387664392, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 720385338, "long_term_debt": 685000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 829062454, "total_liabilities": 1549447792, "total_debt": 1011714658, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1602987458, "total_equity": 1947442062, "shares_outstanding": 171806000, "operating_cash_flow": 239061000, "stock_based_compensation": 4110000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35611000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35771000, "dividends_paid": 31890000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -216434000, "free_cash_flow": 274672000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "171393000", "ebitda": "202176000", "netIncome": "153308000", "grossProfit": "236558000", "depreciation": "None", "totalRevenue": "782709000", "costOfRevenue": "546151000", "interestIncome": "None", "incomeBeforeTax": "156908000", "interestExpense": "18533459", "operatingIncome": "178147000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "3600000", "reportedCurrency": "USD", "netInterestIncome": "-20681000", "nonInterestIncome": "None", "operatingExpenses": "58411000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "546151000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30783000", "sellingGeneralAndAdministrative": "88269000", "netIncomeFromContinuingOperations": "153308000" }, "balance": { "goodwill": "270287018", "inventory": "1089441000", "commonStock": "269825392", "currentDebt": "None", "investments": "None", "totalAssets": "3496889855", "longTermDebt": "685000000", "shortTermDebt": "326714658", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "260081501", "reportedCurrency": "USD", "retainedEarnings": "1602987458", "totalLiabilities": "1549447792", "otherCurrentAssets": "95955000", "totalCurrentAssets": "1687536000", "currentLongTermDebt": "300000000", "longTermInvestments": "None", "shortTermInvestments": "45136000", "currentNetReceivables": "412498000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1817987795", "currentAccountsPayable": "387664392", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1095561000", "totalShareholderEquity": "1947442062", "capitalLeaseObligations": "98061000", "otherCurrentLiabilities": "4379654", "totalCurrentLiabilities": "720385338", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "829062454", "cashAndShortTermInvestments": "89642000", "commonStockSharesOutstanding": "171806000", "intangibleAssetsExcludingGoodwill": "260081501", "cashAndCashEquivalentsAtCarryingValue": "89642000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "153308000", "profitLoss": "None", "dividendPayout": "31890000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "50892000", "operatingCashflow": "239061000", "capitalExpenditures": "35611000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-216434000", "cashflowFromInvestment": "-35771000", "stockBasedCompensation": "4110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "31890000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-179247000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30783000", "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": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "income_statement": { "revenue": 869901000, "cost_of_revenue": 630664000, "gross_profit": 239237000, "ebit": 157024000, "ebitda": 183707000, "pretax_income": 134270000, "tax_provision": 6903000, "net_income": 127367000, "net_income_to_common": 127367000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 102505000, "total_current_assets": 1807463000, "total_assets": 3572318000, "short_term_debt": 326434000, "long_term_debt": 725000000, "total_debt": 1051434000, "total_liabilities": 1579337000, "total_equity": 1992981000, "shares_outstanding": 175348000, "goodwill_and_intangibles": 494742000 }, "cash_flow": { "operating_cash_flow": 305137000, "capital_expenditure": 42522000, "free_cash_flow": 347659000, "dividends_paid": 32668000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268597, "ticker_id": 1750, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "157024000", "ebitda": "183707000", "netIncome": "127367000", "grossProfit": "239237000", "depreciation": "None", "totalRevenue": "869901000", "costOfRevenue": "630664000", "interestIncome": "14151000", "incomeBeforeTax": "134270000", "interestExpense": "18443779", "operatingIncome": "155018000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6903000", "reportedCurrency": "USD", "netInterestIncome": "-20805000", "nonInterestIncome": "None", "operatingExpenses": "84219000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "630664000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26683000", "sellingGeneralAndAdministrative": "82213000", "netIncomeFromContinuingOperations": "127367000" }, "balance": { "goodwill": "271677000", "inventory": "1138166000", "commonStock": "222756000", "currentDebt": "None", "investments": "None", "totalAssets": "3572318000", "longTermDebt": "725000000", "shortTermDebt": "326434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "223065000", "reportedCurrency": "USD", "retainedEarnings": "1667871000", "totalLiabilities": "1579337000", "otherCurrentAssets": "66597000", "totalCurrentAssets": "1807463000", "currentLongTermDebt": "300000000", "longTermInvestments": "None", "shortTermInvestments": "50818000", "currentNetReceivables": "449377000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1764855000", "currentAccountsPayable": "341452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1255423000", "shortLongTermDebtTotal": "1131823000", "totalShareholderEquity": "1992981000", "capitalLeaseObligations": "95623000", "otherCurrentLiabilities": "54940000", "totalCurrentLiabilities": "722826000", "otherNonCurrentLiabilities": "51122000", "totalNonCurrentLiabilities": "856511000", "cashAndShortTermInvestments": "102505000", "commonStockSharesOutstanding": "175348000", "intangibleAssetsExcludingGoodwill": "223065000", "cashAndCashEquivalentsAtCarryingValue": "102505000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127367000", "profitLoss": "None", "dividendPayout": "32668000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "89437000", "operatingCashflow": "305137000", "capitalExpenditures": "42522000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-230473000", "cashflowFromInvestment": "-119087000", "stockBasedCompensation": "6755000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32668000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80183000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31322000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 869901000, "cost_of_revenue": 630664000, "gross_profit": 239237000, "research_and_development": null, "selling_general_admin": 82213000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 157024000, "depreciation_amortisation": 26683000, "ebitda": 183707000, "interest_expense": 18443779, "interest_income": null, "other_non_operating": null, "pretax_income": 134270000, "tax_provision": 6903000, "effective_tax_rate": null, "net_income": 127367000, "net_income_continuing_ops": 127367000, "net_income_to_common": 127367000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 102505000, "short_term_investments": 50818000, "net_receivables": 449377000, "inventory": 1138166000, "other_current_assets": null, "total_current_assets": 1807463000, "net_ppe": null, "goodwill": 271677000, "intangible_assets": 223065000, "goodwill_and_intangibles": 494742000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1764855000, "total_assets": 3572318000, "short_term_debt": 326434000, "accounts_payable": 341452000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 722826000, "long_term_debt": 725000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 856511000, "total_liabilities": 1579337000, "total_debt": 1051434000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1667871000, "total_equity": 1992981000, "shares_outstanding": 175348000, "operating_cash_flow": 305137000, "stock_based_compensation": 6755000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42522000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -119087000, "dividends_paid": 32668000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -230473000, "free_cash_flow": 347659000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "157024000", "ebitda": "183707000", "netIncome": "127367000", "grossProfit": "239237000", "depreciation": "None", "totalRevenue": "869901000", "costOfRevenue": "630664000", "interestIncome": "14151000", "incomeBeforeTax": "134270000", "interestExpense": "18443779", "operatingIncome": "155018000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "6903000", "reportedCurrency": "USD", "netInterestIncome": "-20805000", "nonInterestIncome": "None", "operatingExpenses": "84219000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "630664000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "26683000", "sellingGeneralAndAdministrative": "82213000", "netIncomeFromContinuingOperations": "127367000" }, "balance": { "goodwill": "271677000", "inventory": "1138166000", "commonStock": "222756000", "currentDebt": "None", "investments": "None", "totalAssets": "3572318000", "longTermDebt": "725000000", "shortTermDebt": "326434000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "223065000", "reportedCurrency": "USD", "retainedEarnings": "1667871000", "totalLiabilities": "1579337000", "otherCurrentAssets": "66597000", "totalCurrentAssets": "1807463000", "currentLongTermDebt": "300000000", "longTermInvestments": "None", "shortTermInvestments": "50818000", "currentNetReceivables": "449377000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1764855000", "currentAccountsPayable": "341452000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1255423000", "shortLongTermDebtTotal": "1131823000", "totalShareholderEquity": "1992981000", "capitalLeaseObligations": "95623000", "otherCurrentLiabilities": "54940000", "totalCurrentLiabilities": "722826000", "otherNonCurrentLiabilities": "51122000", "totalNonCurrentLiabilities": "856511000", "cashAndShortTermInvestments": "102505000", "commonStockSharesOutstanding": "175348000", "intangibleAssetsExcludingGoodwill": "223065000", "cashAndCashEquivalentsAtCarryingValue": "102505000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127367000", "profitLoss": "None", "dividendPayout": "32668000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "89437000", "operatingCashflow": "305137000", "capitalExpenditures": "42522000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-230473000", "cashflowFromInvestment": "-119087000", "stockBasedCompensation": "6755000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32668000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-80183000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31322000", "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": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "income_statement": { "revenue": 840438000, "cost_of_revenue": 623842000, "gross_profit": 216596000, "ebit": 177573000, "ebitda": 209176000, "pretax_income": 161964000, "tax_provision": 6676000, "net_income": 155288000, "net_income_to_common": 155288000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68488608, "total_current_assets": 1916563981, "total_assets": 3665442277, "short_term_debt": 164158832, "long_term_debt": 995000000, "total_debt": 1159158832, "total_liabilities": 1715086204, "total_equity": 1950356073, "shares_outstanding": 177902000, "goodwill_and_intangibles": 496467540 }, "cash_flow": { "operating_cash_flow": 181825000, "capital_expenditure": 56020000, "free_cash_flow": 237845000, "dividends_paid": 67239000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 268598, "ticker_id": 1750, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:01:08.525980+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "177573000", "ebitda": "209176000", "netIncome": "155288000", "grossProfit": "216596000", "depreciation": "None", "totalRevenue": "840438000", "costOfRevenue": "623842000", "interestIncome": "15693000", "incomeBeforeTax": "161964000", "interestExpense": "21112082", "operatingIncome": "182695000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6676000", "reportedCurrency": "USD", "netInterestIncome": "-20594000", "nonInterestIncome": "None", "operatingExpenses": "33901000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "623842000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31603000", "sellingGeneralAndAdministrative": "78064000", "netIncomeFromContinuingOperations": "155288000" }, "balance": { "goodwill": "271204227", "inventory": "1224567293", "commonStock": "218586951", "currentDebt": "None", "investments": "None", "totalAssets": "3665442277", "longTermDebt": "995000000", "shortTermDebt": "164158832", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "225263313", "reportedCurrency": "USD", "retainedEarnings": "1647427149", "totalLiabilities": "1715086204", "otherCurrentAssets": "97117701", "totalCurrentAssets": "1916563981", "currentLongTermDebt": "150000000", "longTermInvestments": "None", "shortTermInvestments": "54763000", "currentNetReceivables": "526390378", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1748878296", "currentAccountsPayable": "410682085", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1239593000", "shortLongTermDebtTotal": "1236398668", "totalShareholderEquity": "1950356073", "capitalLeaseObligations": "93554000", "otherCurrentLiabilities": "20279647", "totalCurrentLiabilities": "595120565", "otherNonCurrentLiabilities": "47809000", "totalNonCurrentLiabilities": "1119965638", "cashAndShortTermInvestments": "68488608", "commonStockSharesOutstanding": "177902000", "intangibleAssetsExcludingGoodwill": "225263313", "cashAndCashEquivalentsAtCarryingValue": "68488608", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "155288000", "profitLoss": "None", "dividendPayout": "67239000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "88313000", "operatingCashflow": "181825000", "capitalExpenditures": "56020000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131190000", "cashflowFromInvestment": "-78603000", "stockBasedCompensation": "8062000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67239000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75704000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31603000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 840438000, "cost_of_revenue": 623842000, "gross_profit": 216596000, "research_and_development": null, "selling_general_admin": 78064000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 177573000, "depreciation_amortisation": 31603000, "ebitda": 209176000, "interest_expense": 21112082, "interest_income": null, "other_non_operating": null, "pretax_income": 161964000, "tax_provision": 6676000, "effective_tax_rate": null, "net_income": 155288000, "net_income_continuing_ops": 155288000, "net_income_to_common": 155288000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68488608, "short_term_investments": 54763000, "net_receivables": 526390378, "inventory": 1224567293, "other_current_assets": null, "total_current_assets": 1916563981, "net_ppe": null, "goodwill": 271204227, "intangible_assets": 225263313, "goodwill_and_intangibles": 496467540, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1748878296, "total_assets": 3665442277, "short_term_debt": 164158832, "accounts_payable": 410682085, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 595120565, "long_term_debt": 995000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1119965638, "total_liabilities": 1715086204, "total_debt": 1159158832, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1647427149, "total_equity": 1950356073, "shares_outstanding": 177902000, "operating_cash_flow": 181825000, "stock_based_compensation": 8062000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56020000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78603000, "dividends_paid": 67239000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -131190000, "free_cash_flow": 237845000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "177573000", "ebitda": "209176000", "netIncome": "155288000", "grossProfit": "216596000", "depreciation": "None", "totalRevenue": "840438000", "costOfRevenue": "623842000", "interestIncome": "15693000", "incomeBeforeTax": "161964000", "interestExpense": "21112082", "operatingIncome": "182695000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6676000", "reportedCurrency": "USD", "netInterestIncome": "-20594000", "nonInterestIncome": "None", "operatingExpenses": "33901000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "623842000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31603000", "sellingGeneralAndAdministrative": "78064000", "netIncomeFromContinuingOperations": "155288000" }, "balance": { "goodwill": "271204227", "inventory": "1224567293", "commonStock": "218586951", "currentDebt": "None", "investments": "None", "totalAssets": "3665442277", "longTermDebt": "995000000", "shortTermDebt": "164158832", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "225263313", "reportedCurrency": "USD", "retainedEarnings": "1647427149", "totalLiabilities": "1715086204", "otherCurrentAssets": "97117701", "totalCurrentAssets": "1916563981", "currentLongTermDebt": "150000000", "longTermInvestments": "None", "shortTermInvestments": "54763000", "currentNetReceivables": "526390378", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1748878296", "currentAccountsPayable": "410682085", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1239593000", "shortLongTermDebtTotal": "1236398668", "totalShareholderEquity": "1950356073", "capitalLeaseObligations": "93554000", "otherCurrentLiabilities": "20279647", "totalCurrentLiabilities": "595120565", "otherNonCurrentLiabilities": "47809000", "totalNonCurrentLiabilities": "1119965638", "cashAndShortTermInvestments": "68488608", "commonStockSharesOutstanding": "177902000", "intangibleAssetsExcludingGoodwill": "225263313", "cashAndCashEquivalentsAtCarryingValue": "68488608", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "155288000", "profitLoss": "None", "dividendPayout": "67239000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "88313000", "operatingCashflow": "181825000", "capitalExpenditures": "56020000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131190000", "cashflowFromInvestment": "-78603000", "stockBasedCompensation": "8062000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67239000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75704000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31603000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }