{ "ticker": { "uuid": "91de96d5-5e79-4e1c-808e-2f2f601d6034", "symbol": "BGC", "name": "BGC Group Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/91de96d5-5e79-4e1c-808e-2f2f601d6034/", "api_url": "https://sharemaestro.com/factors/api/tickers/91de96d5-5e79-4e1c-808e-2f2f601d6034/" }, "ticker_metadata": { "id": 5034, "uuid": "91de96d5-5e79-4e1c-808e-2f2f601d6034", "symbol": "BGC", "name": "BGC Group Inc.", "asset_type": "equity", "market_cap": 5006142000, "stock_exchange_id": 2, "industry": "Capital Markets", "sector": "Financial Services", "description": "BGC Group Inc. (BGC) is a leading global brokerage and financial technology firm, specializing in fixed income, foreign exchange, and derivatives markets. With a strong emphasis on inter-dealer broking, BGC leverages cutting-edge technology to provide innovative solutions that enhance liquidity for a diverse clientele, including financial institutions, hedge funds, and corporations. Its commitment to operational excellence and sustainable growth strategically positions BGC as a market leader, offering institutional investors a compelling opportunity to engage with a forward-thinking player in the evolving financial services sector.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "91de96d5-5e79-4e1c-808e-2f2f601d6034", "symbol": "BGC", "name": "BGC Group Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Capital Markets", "page_url": "https://sharemaestro.com/factors/ticker/91de96d5-5e79-4e1c-808e-2f2f601d6034/", "api_url": "https://sharemaestro.com/factors/api/tickers/91de96d5-5e79-4e1c-808e-2f2f601d6034/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.22, "value": 0.14, "quality": 0.83, "momentum": 0.32, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 10.86, "market_cap": 5161508220, "pe_ratio": 28.0599, "earnings_yield": 0.0356, "ebitda_to_ev": 0.0733, "shareholder_yield": 0.0075, "roe": 0.1672, "piotroski_f_score": 6, "momentum_12_1": 0.1892, "volatility_252d": 0.2702 }, "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": "2026-06-07T06:46:18.692023+00:00", "batch_id": "" }, "size": { "price_close": 10.86, "market_cap": 5161508220, "market_cap_usd": 5161508220, "enterprise_value": 6678213220, "shares_outstanding": 475277000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 28.0599, "pb_ratio": 4.6928, "ptbv_ratio": 157.0184, "ps_ratio": 1.5784, "pcf_ratio": 14.3228, "pfcf_ratio": 12.1256, "ev_ebitda": 13.6505, "ev_ebit": 17.4671, "ev_sales": 2.0422, "ev_fcf": 15.6887, "earnings_yield": 0.0356, "fcf_yield": 0.0637, "price_to_sales": 1.5784, "price_to_book": 4.6928, "price_to_cashflow": 14.3228, "ebitda_to_ev": 0.0733, "sales_yield": 0.4897 }, "yield": { "dividend_yield": 0.0075, "buyback_yield": 0, "shareholder_yield": 0.0075, "debt_paydown_yield": null, "total_yield": 0.0075 }, "quality": { "gross_margin": 0.6831, "operating_margin": 0.1169, "net_margin": 0.0563, "ebitda_margin": 0.1496, "fcf_margin": 0.1302, "roe": 0.1672, "roa": 0.0314, "roic": 0.1035, "roc_greenblatt": null, "asset_turnover": 0.5582, "cash_conversion": 2.3141, "accruals_ratio": -0.0301, "sbc_to_revenue": 0.078, "piotroski_f_score": 6, "altman_z_score": 1.3341, "earnings_stability_5y": 0.6147, "revenue_stability_5y": 0.1845, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3813, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 4.1703, "net_debt_to_ebitda": 3.1002, "debt_to_assets": 0.2627, "interest_coverage": 2.8722, "current_ratio": 1.1547, "quick_ratio": 1.1547, "net_debt": 1516705000, "local_beta": -0.0001, "volatility_252d": 0.2702, "volatility_60d": 0.5711, "max_drawdown_12m": -0.2122, "risk_adjusted_momentum": 0.7 }, "growth": { "revenue_growth_1y": 0.4278, "revenue_growth_3y_cagr": 0.1924, "revenue_growth_5y_cagr": 0.0803, "eps_growth_1y": 0.3837, "eps_growth_3y_cagr": 0.4707, "eps_growth_5y_cagr": 0.2802, "fcf_growth_1y": 0.181, "book_value_growth_1y": 0.0783, "revenue_growth": 0.4278, "earnings_growth": 0.3837 }, "momentum": { "price_return_1m": -0.0447, "price_return_3m": 0.1649, "price_return_6m": 0.2404, "price_return_9m": 0.0995, "price_return_12m": 0.136, "price_return_12m_ex1m": 0.1892, "momentum_6m": 0.2404, "momentum_12m": 0.136, "momentum_12_1": 0.1892, "distance_from_52w_high": -0.0787, "distance_from_52w_low": 0.2812, "relative_strength": -0.022 }, "raw_ttm": { "revenue_ttm": 3270112000, "gross_profit_ttm": 2233791000, "ebit_ttm": 382332000, "ebitda_ttm": 489229000, "net_income_ttm": 183946000, "eps_diluted_ttm": 0.387, "operating_cash_flow_ttm": 360369000, "capital_expenditure_ttm": 65302000, "fcf_ttm": 425671000, "dividends_paid_ttm": 38859000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 133116000, "cash_and_equivalents": 22120000, "total_current_assets": 3106053000, "total_current_liabilities": 2689987000, "net_ppe": null, "total_assets": 5858810000, "total_debt": 1538825000, "total_equity": 1099873000, "net_working_capital": 413946000, "book_value_per_share": 2.3142, "retained_earnings": -835965000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 32872000, "tangible_book_per_share": 0.0692 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 67, "rank_pb": 77, "rank_ptbv": 99, "rank_ps": 40, "rank_pcf": 62, "rank_ev_ebitda": 58, "rank_ev_ebit": 63, "rank_earnings_yield": 67, "rank_fcf_yield": 60, "rank_dividend_yield": 48, "rank_shareholder_yield": 49, "rank_total_yield": 49, "rank_roe": 25, "rank_roc": 50, "rank_roic": 36, "rank_gross_margin": 23, "rank_fcf_margin": 63, "rank_piotroski": 25, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 28, "rank_eps_growth_5y": 19, "rank_revenue_growth_1y": 11, "rank_momentum_12m": 51, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 54 }, "composites": { "value_composite": 86, "quality_composite": 17, "momentum_composite": 68, "growth_composite": 3, "yield_composite": 33, "svqf_composite": 84, "vc1_composite": 78, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 78, "quality_value_composite": 0.3409, "os_score": 0.22, "value_percentile": 0.14, "quality_percentile": 0.83, "momentum_percentile": 0.32, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 45, "small_cap_core_rank": 75, "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": 372, "ticker_id": 5034, "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": "2026-06-07T06:46:18.692023+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.86, "market_cap": 5161508220, "market_cap_usd": 5161508220, "enterprise_value": 6678213220, "shares_outstanding": 475277000, "fx_rate_to_usd": null, "pe_ratio": 28.05991008, "pb_ratio": 4.69282201, "ptbv_ratio": 157.01838099, "ps_ratio": 1.57838882, "pcf_ratio": 14.32284192, "pfcf_ratio": 12.12558107, "ev_ebitda": 13.65048519, "ev_ebit": 17.46705277, "ev_sales": 2.04219709, "ev_fcf": 15.68867322, "earnings_yield": 0.03563803, "fcf_yield": 0.06374025, "dividend_yield": 0.00752861, "buyback_yield": 0, "shareholder_yield": 0.00752861, "debt_paydown_yield": null, "total_yield": 0.00752861, "gross_margin": 0.68309312, "operating_margin": 0.1169171, "net_margin": 0.05625067, "ebitda_margin": 0.14960619, "fcf_margin": 0.13017016, "roe": 0.16724295, "roa": 0.03139648, "roic": 0.10352799, "roc_greenblatt": null, "asset_turnover": 0.55815294, "cash_conversion": 2.31410849, "accruals_ratio": -0.03011243, "sbc_to_revenue": 0.07799121, "debt_to_equity": 4.17031057, "net_debt_to_ebitda": 3.10019439, "debt_to_assets": 0.26265146, "interest_coverage": 2.87217164, "current_ratio": 1.15467212, "quick_ratio": 1.15467212, "net_debt": 1516705000, "revenue_growth_1y": 0.42777455, "revenue_growth_3y_cagr": 0.1924108, "revenue_growth_5y_cagr": 0.08030478, "eps_growth_1y": 0.38365603, "eps_growth_3y_cagr": 0.47071916, "eps_growth_5y_cagr": 0.28021511, "fcf_growth_1y": 0.1810088, "book_value_growth_1y": 0.0782634, "piotroski_f_score": 6, "altman_z_score": 1.33413835, "earnings_stability_5y": 0.614745, "revenue_stability_5y": 0.184468, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04472045, "price_return_3m": 0.16494856, "price_return_6m": 0.2404057, "price_return_9m": 0.09945736, "price_return_12m": 0.13598326, "price_return_12m_ex1m": 0.18916318, "distance_from_52w_high": -0.07869286, "distance_from_52w_low": 0.28118917, "relative_strength": -0.02195779, "local_beta": -0.0001, "volatility_252d": 0.270224, "volatility_60d": 0.571099, "max_drawdown_12m": -0.21222119, "revenue_ttm": 3270112000, "gross_profit_ttm": 2233791000, "ebit_ttm": 382332000, "ebitda_ttm": 489229000, "net_income_ttm": 183946000, "eps_diluted_ttm": 0.38702904, "operating_cash_flow_ttm": 360369000, "capital_expenditure_ttm": 65302000, "fcf_ttm": 425671000, "dividends_paid_ttm": 38859000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 133116000, "cash_and_equivalents": 22120000, "total_current_assets": 3106053000, "total_current_liabilities": 2689987000, "net_ppe": null, "total_assets": 5858810000, "total_debt": 1538825000, "total_equity": 1099873000, "net_working_capital": 413946000, "book_value_per_share": 2.31417258, "retained_earnings": -835965000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 32872000, "tangible_book_per_share": 0.06916388, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 67, "rank_pb": 77, "rank_ptbv": 99, "rank_ps": 40, "rank_pcf": 62, "rank_ev_ebitda": 58, "rank_ev_ebit": 63, "rank_earnings_yield": 67, "rank_fcf_yield": 60, "rank_dividend_yield": 48, "rank_shareholder_yield": 49, "rank_total_yield": 49, "rank_roe": 25, "rank_roc": 50, "rank_roic": 36, "rank_gross_margin": 23, "rank_fcf_margin": 63, "rank_piotroski": 25, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 28, "rank_eps_growth_5y": 19, "rank_revenue_growth_1y": 11, "rank_momentum_12m": 51, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 54, "value_composite": 86, "quality_composite": 17, "momentum_composite": 68, "growth_composite": 3, "yield_composite": 33, "svqf_composite": 84, "vc1_composite": 78, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 78, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 45, "small_cap_core_rank": 75, "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": 10.86, "os": 0.22, "value": 0.14, "quality": 0.83, "momentum": 0.32, "confidence": 1, "coverage": 1, "pe_ratio": 28.0599, "earnings_yield": 0.0356, "shareholder_yield": 0.0075, "roe": 0.1672, "momentum_12_1": 0.1892, "complete_fields": { "id": 372, "ticker_id": 5034, "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": "2026-06-07T06:46:18.692023+00:00", "batch_id": "", "os_score_delta": null, "price_close": 10.86, "market_cap": 5161508220, "market_cap_usd": 5161508220, "enterprise_value": 6678213220, "shares_outstanding": 475277000, "fx_rate_to_usd": null, "pe_ratio": 28.05991008, "pb_ratio": 4.69282201, "ptbv_ratio": 157.01838099, "ps_ratio": 1.57838882, "pcf_ratio": 14.32284192, "pfcf_ratio": 12.12558107, "ev_ebitda": 13.65048519, "ev_ebit": 17.46705277, "ev_sales": 2.04219709, "ev_fcf": 15.68867322, "earnings_yield": 0.03563803, "fcf_yield": 0.06374025, "dividend_yield": 0.00752861, "buyback_yield": 0, "shareholder_yield": 0.00752861, "debt_paydown_yield": null, "total_yield": 0.00752861, "gross_margin": 0.68309312, "operating_margin": 0.1169171, "net_margin": 0.05625067, "ebitda_margin": 0.14960619, "fcf_margin": 0.13017016, "roe": 0.16724295, "roa": 0.03139648, "roic": 0.10352799, "roc_greenblatt": null, "asset_turnover": 0.55815294, "cash_conversion": 2.31410849, "accruals_ratio": -0.03011243, "sbc_to_revenue": 0.07799121, "debt_to_equity": 4.17031057, "net_debt_to_ebitda": 3.10019439, "debt_to_assets": 0.26265146, "interest_coverage": 2.87217164, "current_ratio": 1.15467212, "quick_ratio": 1.15467212, "net_debt": 1516705000, "revenue_growth_1y": 0.42777455, "revenue_growth_3y_cagr": 0.1924108, "revenue_growth_5y_cagr": 0.08030478, "eps_growth_1y": 0.38365603, "eps_growth_3y_cagr": 0.47071916, "eps_growth_5y_cagr": 0.28021511, "fcf_growth_1y": 0.1810088, "book_value_growth_1y": 0.0782634, "piotroski_f_score": 6, "altman_z_score": 1.33413835, "earnings_stability_5y": 0.614745, "revenue_stability_5y": 0.184468, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.04472045, "price_return_3m": 0.16494856, "price_return_6m": 0.2404057, "price_return_9m": 0.09945736, "price_return_12m": 0.13598326, "price_return_12m_ex1m": 0.18916318, "distance_from_52w_high": -0.07869286, "distance_from_52w_low": 0.28118917, "relative_strength": -0.02195779, "local_beta": -0.0001, "volatility_252d": 0.270224, "volatility_60d": 0.571099, "max_drawdown_12m": -0.21222119, "revenue_ttm": 3270112000, "gross_profit_ttm": 2233791000, "ebit_ttm": 382332000, "ebitda_ttm": 489229000, "net_income_ttm": 183946000, "eps_diluted_ttm": 0.38702904, "operating_cash_flow_ttm": 360369000, "capital_expenditure_ttm": 65302000, "fcf_ttm": 425671000, "dividends_paid_ttm": 38859000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 133116000, "cash_and_equivalents": 22120000, "total_current_assets": 3106053000, "total_current_liabilities": 2689987000, "net_ppe": null, "total_assets": 5858810000, "total_debt": 1538825000, "total_equity": 1099873000, "net_working_capital": 413946000, "book_value_per_share": 2.31417258, "retained_earnings": -835965000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 32872000, "tangible_book_per_share": 0.06916388, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 67, "rank_pb": 77, "rank_ptbv": 99, "rank_ps": 40, "rank_pcf": 62, "rank_ev_ebitda": 58, "rank_ev_ebit": 63, "rank_earnings_yield": 67, "rank_fcf_yield": 60, "rank_dividend_yield": 48, "rank_shareholder_yield": 49, "rank_total_yield": 49, "rank_roe": 25, "rank_roc": 50, "rank_roic": 36, "rank_gross_margin": 23, "rank_fcf_margin": 63, "rank_piotroski": 25, "rank_accruals": 58, "rank_sue": 50, "rank_eps_growth_1y": 28, "rank_eps_growth_5y": 19, "rank_revenue_growth_1y": 11, "rank_momentum_12m": 51, "rank_momentum_12m_ex1m": 47, "rank_relative_strength": 54, "value_composite": 86, "quality_composite": 17, "momentum_composite": 68, "growth_composite": 3, "yield_composite": 33, "svqf_composite": 84, "vc1_composite": 78, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 78, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 45, "small_cap_core_rank": 75, "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": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "income_statement": { "revenue": 3008178000, "cost_of_revenue": 314577000, "gross_profit": 2693601000, "ebit": 339065000, "ebitda": 442076000, "pretax_income": 213747000, "tax_provision": 67208000, "net_income": 154962000, "net_income_to_common": 154962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 873673000, "total_current_assets": 1782796000, "total_assets": 4408273000, "short_term_debt": 20000000, "long_term_debt": 1538019000, "total_debt": 1558019000, "total_liabilities": 3262931000, "total_equity": 972483000, "shares_outstanding": 480950000, "goodwill_and_intangibles": 1076566000 }, "cash_flow": { "operating_cash_flow": 333872000, "capital_expenditure": 66034000, "free_cash_flow": 399906000, "dividends_paid": 38994000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28418, "ticker_id": 5034, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "339065000", "ebitda": "442076000", "netIncome": "154962000", "grossProfit": "2693601000", "depreciation": "None", "totalRevenue": "3008178000", "costOfRevenue": "314577000", "interestIncome": "53825000", "incomeBeforeTax": "213747000", "interestExpense": "125318000", "operatingIncome": "316325000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "67208000", "reportedCurrency": "USD", "netInterestIncome": "-71493000", "nonInterestIncome": "None", "operatingExpenses": "2377276000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "314577000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103011000", "sellingGeneralAndAdministrative": "67037000", "netIncomeFromContinuingOperations": "146539000" }, "balance": { "goodwill": "648616000", "inventory": "None", "commonStock": "5564000", "currentDebt": "None", "investments": "None", "totalAssets": "4408273000", "longTermDebt": "1538019000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "427950000", "reportedCurrency": "USD", "retainedEarnings": "-910391000", "totalLiabilities": "3262931000", "otherCurrentAssets": "None", "totalCurrentAssets": "1782796000", "currentLongTermDebt": "257686000", "longTermInvestments": "329913000", "shortTermInvestments": "None", "currentNetReceivables": "909123000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2625477000", "currentAccountsPayable": "1115000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1795705000", "totalShareholderEquity": "972483000", "capitalLeaseObligations": "197037000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "20000000", "otherNonCurrentLiabilities": "17330000", "totalNonCurrentLiabilities": "3242931000", "cashAndShortTermInvestments": "873673000", "commonStockSharesOutstanding": "480950000", "intangibleAssetsExcludingGoodwill": "427950000", "cashAndCashEquivalentsAtCarryingValue": "873673000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "154962000", "profitLoss": "None", "dividendPayout": "38994000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "333872000", "capitalExpenditures": "66034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21231000", "cashflowFromInvestment": "-222164000", "stockBasedCompensation": "329588000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38994000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-281514000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103309000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3008178000, "cost_of_revenue": 314577000, "gross_profit": 2693601000, "research_and_development": null, "selling_general_admin": 67037000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 339065000, "depreciation_amortisation": 103011000, "ebitda": 442076000, "interest_expense": 125318000, "interest_income": null, "other_non_operating": null, "pretax_income": 213747000, "tax_provision": 67208000, "effective_tax_rate": null, "net_income": 154962000, "net_income_continuing_ops": 146539000, "net_income_to_common": 154962000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 873673000, "short_term_investments": null, "net_receivables": 909123000, "inventory": null, "other_current_assets": null, "total_current_assets": 1782796000, "net_ppe": null, "goodwill": 648616000, "intangible_assets": 427950000, "goodwill_and_intangibles": 1076566000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2625477000, "total_assets": 4408273000, "short_term_debt": 20000000, "accounts_payable": 1115000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20000000, "long_term_debt": 1538019000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3242931000, "total_liabilities": 3262931000, "total_debt": 1558019000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -910391000, "total_equity": 972483000, "shares_outstanding": 480950000, "operating_cash_flow": 333872000, "stock_based_compensation": 329588000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66034000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -222164000, "dividends_paid": 38994000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21231000, "free_cash_flow": 399906000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "339065000", "ebitda": "442076000", "netIncome": "154962000", "grossProfit": "2693601000", "depreciation": "None", "totalRevenue": "3008178000", "costOfRevenue": "314577000", "interestIncome": "53825000", "incomeBeforeTax": "213747000", "interestExpense": "125318000", "operatingIncome": "316325000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "67208000", "reportedCurrency": "USD", "netInterestIncome": "-71493000", "nonInterestIncome": "None", "operatingExpenses": "2377276000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "314577000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103011000", "sellingGeneralAndAdministrative": "67037000", "netIncomeFromContinuingOperations": "146539000" }, "balance": { "goodwill": "648616000", "inventory": "None", "commonStock": "5564000", "currentDebt": "None", "investments": "None", "totalAssets": "4408273000", "longTermDebt": "1538019000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "427950000", "reportedCurrency": "USD", "retainedEarnings": "-910391000", "totalLiabilities": "3262931000", "otherCurrentAssets": "None", "totalCurrentAssets": "1782796000", "currentLongTermDebt": "257686000", "longTermInvestments": "329913000", "shortTermInvestments": "None", "currentNetReceivables": "909123000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2625477000", "currentAccountsPayable": "1115000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1795705000", "totalShareholderEquity": "972483000", "capitalLeaseObligations": "197037000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "20000000", "otherNonCurrentLiabilities": "17330000", "totalNonCurrentLiabilities": "3242931000", "cashAndShortTermInvestments": "873673000", "commonStockSharesOutstanding": "480950000", "intangibleAssetsExcludingGoodwill": "427950000", "cashAndCashEquivalentsAtCarryingValue": "873673000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "154962000", "profitLoss": "None", "dividendPayout": "38994000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "333872000", "capitalExpenditures": "66034000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21231000", "cashflowFromInvestment": "-222164000", "stockBasedCompensation": "329588000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "38994000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-281514000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103309000", "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": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "income_statement": { "revenue": 2206595000, "cost_of_revenue": 1227074000, "gross_profit": 979521000, "ebit": 264218000, "ebitda": 345652000, "pretax_income": 173143000, "tax_provision": 49915000, "net_income": 126988000, "net_income_to_common": 126988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 711584000, "total_current_assets": 1853678000, "total_assets": 3591967000, "short_term_debt": 195831000, "long_term_debt": 1141709000, "total_debt": 1337540000, "total_liabilities": 2512728000, "total_equity": 898507000, "shares_outstanding": 479142000, "goodwill_and_intangibles": 781200000 }, "cash_flow": { "operating_cash_flow": 315350000, "capital_expenditure": 72055000, "free_cash_flow": 387405000, "dividends_paid": 34165000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28423, "ticker_id": 5034, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "264218000", "ebitda": "345652000", "netIncome": "126988000", "grossProfit": "979521000", "depreciation": "None", "totalRevenue": "2206595000", "costOfRevenue": "1227074000", "interestIncome": "56223000", "incomeBeforeTax": "173143000", "interestExpense": "91075000", "operatingIncome": "185101000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "49915000", "reportedCurrency": "USD", "netInterestIncome": "-34852000", "nonInterestIncome": "None", "operatingExpenses": "794420000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1227074000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81434000", "sellingGeneralAndAdministrative": "64949000", "netIncomeFromContinuingOperations": "123228000" }, "balance": { "goodwill": "540290000", "inventory": "None", "commonStock": "5339000", "currentDebt": "None", "investments": "None", "totalAssets": "3591967000", "longTermDebt": "1141709000", "shortTermDebt": "195831000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "240910000", "reportedCurrency": "USD", "retainedEarnings": "-1026359000", "totalLiabilities": "2512728000", "otherCurrentAssets": "409221000", "totalCurrentAssets": "1853678000", "currentLongTermDebt": "195831000", "longTermInvestments": "361299000", "shortTermInvestments": "None", "currentNetReceivables": "732873000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1738289000", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1476614000", "totalShareholderEquity": "898507000", "capitalLeaseObligations": "139074000", "otherCurrentLiabilities": "426718000", "totalCurrentLiabilities": "973703000", "otherNonCurrentLiabilities": "13242000", "totalNonCurrentLiabilities": "1539025000", "cashAndShortTermInvestments": "711584000", "commonStockSharesOutstanding": "479142000", "intangibleAssetsExcludingGoodwill": "240910000", "cashAndCashEquivalentsAtCarryingValue": "711584000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126988000", "profitLoss": "None", "dividendPayout": "34165000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "315350000", "capitalExpenditures": "72055000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149018000", "cashflowFromInvestment": "-96994000", "stockBasedCompensation": "369143000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34165000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-401105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81434000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2206595000, "cost_of_revenue": 1227074000, "gross_profit": 979521000, "research_and_development": 40100000, "selling_general_admin": 64949000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 264218000, "depreciation_amortisation": 81434000, "ebitda": 345652000, "interest_expense": 91075000, "interest_income": null, "other_non_operating": null, "pretax_income": 173143000, "tax_provision": 49915000, "effective_tax_rate": null, "net_income": 126988000, "net_income_continuing_ops": 123228000, "net_income_to_common": 126988000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 711584000, "short_term_investments": null, "net_receivables": 732873000, "inventory": null, "other_current_assets": null, "total_current_assets": 1853678000, "net_ppe": null, "goodwill": 540290000, "intangible_assets": 240910000, "goodwill_and_intangibles": 781200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1738289000, "total_assets": 3591967000, "short_term_debt": 195831000, "accounts_payable": 0, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 973703000, "long_term_debt": 1141709000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1539025000, "total_liabilities": 2512728000, "total_debt": 1337540000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1026359000, "total_equity": 898507000, "shares_outstanding": 479142000, "operating_cash_flow": 315350000, "stock_based_compensation": 369143000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72055000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -96994000, "dividends_paid": 34165000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -149018000, "free_cash_flow": 387405000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "264218000", "ebitda": "345652000", "netIncome": "126988000", "grossProfit": "979521000", "depreciation": "None", "totalRevenue": "2206595000", "costOfRevenue": "1227074000", "interestIncome": "56223000", "incomeBeforeTax": "173143000", "interestExpense": "91075000", "operatingIncome": "185101000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "49915000", "reportedCurrency": "USD", "netInterestIncome": "-34852000", "nonInterestIncome": "None", "operatingExpenses": "794420000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "40100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1227074000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81434000", "sellingGeneralAndAdministrative": "64949000", "netIncomeFromContinuingOperations": "123228000" }, "balance": { "goodwill": "540290000", "inventory": "None", "commonStock": "5339000", "currentDebt": "None", "investments": "None", "totalAssets": "3591967000", "longTermDebt": "1141709000", "shortTermDebt": "195831000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "240910000", "reportedCurrency": "USD", "retainedEarnings": "-1026359000", "totalLiabilities": "2512728000", "otherCurrentAssets": "409221000", "totalCurrentAssets": "1853678000", "currentLongTermDebt": "195831000", "longTermInvestments": "361299000", "shortTermInvestments": "None", "currentNetReceivables": "732873000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1738289000", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1476614000", "totalShareholderEquity": "898507000", "capitalLeaseObligations": "139074000", "otherCurrentLiabilities": "426718000", "totalCurrentLiabilities": "973703000", "otherNonCurrentLiabilities": "13242000", "totalNonCurrentLiabilities": "1539025000", "cashAndShortTermInvestments": "711584000", "commonStockSharesOutstanding": "479142000", "intangibleAssetsExcludingGoodwill": "240910000", "cashAndCashEquivalentsAtCarryingValue": "711584000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126988000", "profitLoss": "None", "dividendPayout": "34165000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "315350000", "capitalExpenditures": "72055000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-149018000", "cashflowFromInvestment": "-96994000", "stockBasedCompensation": "369143000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34165000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-401105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81434000", "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": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "income_statement": { "revenue": 1979979000, "cost_of_revenue": 1086775000, "gross_profit": 893204000, "ebit": 134940000, "ebitda": 215357000, "pretax_income": 57709000, "tax_provision": 18934000, "net_income": 36265000, "net_income_to_common": 36265000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 655641000, "total_current_assets": 655641000, "total_assets": 3175937000, "short_term_debt": 239180000, "long_term_debt": 1183506000, "total_debt": 1422686000, "total_liabilities": 2277781000, "total_equity": 885083000, "shares_outstanding": 489989000, "goodwill_and_intangibles": 717629000 }, "cash_flow": { "operating_cash_flow": 405203000, "capital_expenditure": 59898000, "free_cash_flow": 465101000, "dividends_paid": 17381000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28428, "ticker_id": 5034, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "134940000", "ebitda": "215357000", "netIncome": "36265000", "grossProfit": "893204000", "depreciation": "None", "totalRevenue": "1979979000", "costOfRevenue": "1086775000", "interestIncome": "45422000", "incomeBeforeTax": "57709000", "interestExpense": "77231000", "operatingIncome": "138658000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "18934000", "reportedCurrency": "USD", "netInterestIncome": "-31809000", "nonInterestIncome": "None", "operatingExpenses": "754546000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1086775000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80417000", "sellingGeneralAndAdministrative": "692662000", "netIncomeFromContinuingOperations": "38775000" }, "balance": { "goodwill": "506344000", "inventory": "-3128284000", "commonStock": "5131000", "currentDebt": "None", "investments": "None", "totalAssets": "3175937000", "longTermDebt": "1183506000", "shortTermDebt": "239180000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "211285000", "reportedCurrency": "USD", "retainedEarnings": "-1119182000", "totalLiabilities": "2277781000", "otherCurrentAssets": "-720558000", "totalCurrentAssets": "655641000", "currentLongTermDebt": "239180000", "longTermInvestments": "169667000", "shortTermInvestments": "None", "currentNetReceivables": "720558000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2520296000", "currentAccountsPayable": "76000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1337867000", "totalShareholderEquity": "885083000", "capitalLeaseObligations": "154361000", "otherCurrentLiabilities": "396278000", "totalCurrentLiabilities": "929059000", "otherNonCurrentLiabilities": "12744000", "totalNonCurrentLiabilities": "1348722000", "cashAndShortTermInvestments": "655641000", "commonStockSharesOutstanding": "489989000", "intangibleAssetsExcludingGoodwill": "211285000", "cashAndCashEquivalentsAtCarryingValue": "655641000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36265000", "profitLoss": "None", "dividendPayout": "17381000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-206740000", "operatingCashflow": "405203000", "capitalExpenditures": "59898000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-146880000", "cashflowFromInvestment": "-90707000", "stockBasedCompensation": "355378000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17381000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-232447000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80417000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1979979000, "cost_of_revenue": 1086775000, "gross_profit": 893204000, "research_and_development": 43300000, "selling_general_admin": 692662000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 134940000, "depreciation_amortisation": 80417000, "ebitda": 215357000, "interest_expense": 77231000, "interest_income": null, "other_non_operating": null, "pretax_income": 57709000, "tax_provision": 18934000, "effective_tax_rate": null, "net_income": 36265000, "net_income_continuing_ops": 38775000, "net_income_to_common": 36265000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 655641000, "short_term_investments": null, "net_receivables": 720558000, "inventory": -3128284000, "other_current_assets": null, "total_current_assets": 655641000, "net_ppe": null, "goodwill": 506344000, "intangible_assets": 211285000, "goodwill_and_intangibles": 717629000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2520296000, "total_assets": 3175937000, "short_term_debt": 239180000, "accounts_payable": 76000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 929059000, "long_term_debt": 1183506000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1348722000, "total_liabilities": 2277781000, "total_debt": 1422686000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1119182000, "total_equity": 885083000, "shares_outstanding": 489989000, "operating_cash_flow": 405203000, "stock_based_compensation": 355378000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59898000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -90707000, "dividends_paid": 17381000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -146880000, "free_cash_flow": 465101000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "134940000", "ebitda": "215357000", "netIncome": "36265000", "grossProfit": "893204000", "depreciation": "None", "totalRevenue": "1979979000", "costOfRevenue": "1086775000", "interestIncome": "45422000", "incomeBeforeTax": "57709000", "interestExpense": "77231000", "operatingIncome": "138658000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "18934000", "reportedCurrency": "USD", "netInterestIncome": "-31809000", "nonInterestIncome": "None", "operatingExpenses": "754546000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1086775000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "80417000", "sellingGeneralAndAdministrative": "692662000", "netIncomeFromContinuingOperations": "38775000" }, "balance": { "goodwill": "506344000", "inventory": "-3128284000", "commonStock": "5131000", "currentDebt": "None", "investments": "None", "totalAssets": "3175937000", "longTermDebt": "1183506000", "shortTermDebt": "239180000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "211285000", "reportedCurrency": "USD", "retainedEarnings": "-1119182000", "totalLiabilities": "2277781000", "otherCurrentAssets": "-720558000", "totalCurrentAssets": "655641000", "currentLongTermDebt": "239180000", "longTermInvestments": "169667000", "shortTermInvestments": "None", "currentNetReceivables": "720558000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2520296000", "currentAccountsPayable": "76000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1337867000", "totalShareholderEquity": "885083000", "capitalLeaseObligations": "154361000", "otherCurrentLiabilities": "396278000", "totalCurrentLiabilities": "929059000", "otherNonCurrentLiabilities": "12744000", "totalNonCurrentLiabilities": "1348722000", "cashAndShortTermInvestments": "655641000", "commonStockSharesOutstanding": "489989000", "intangibleAssetsExcludingGoodwill": "211285000", "cashAndCashEquivalentsAtCarryingValue": "655641000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36265000", "profitLoss": "None", "dividendPayout": "17381000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-206740000", "operatingCashflow": "405203000", "capitalExpenditures": "59898000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-146880000", "cashflowFromInvestment": "-90707000", "stockBasedCompensation": "355378000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17381000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-232447000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "80417000", "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": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "income_statement": { "revenue": 1774295000, "cost_of_revenue": 937104000, "gross_profit": 837191000, "ebit": 155383000, "ebitda": 230437000, "pretax_income": 97451000, "tax_provision": 38584000, "net_income": 48712000, "net_income_to_common": 48712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 484989000, "total_current_assets": 1745039000, "total_assets": 3074971000, "short_term_debt": 1917000, "long_term_debt": 1049217000, "total_debt": 1051134000, "total_liabilities": 2341763000, "total_equity": 669645000, "shares_outstanding": 499414000, "goodwill_and_intangibles": 679368000 }, "cash_flow": { "operating_cash_flow": 224362000, "capital_expenditure": 58760000, "free_cash_flow": 283122000, "dividends_paid": 43736000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28433, "ticker_id": 5034, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "155383000", "ebitda": "230437000", "netIncome": "48712000", "grossProfit": "837191000", "depreciation": "None", "totalRevenue": "1774295000", "costOfRevenue": "937104000", "interestIncome": "21007000", "incomeBeforeTax": "97451000", "interestExpense": "57932000", "operatingIncome": "202543000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "38584000", "reportedCurrency": "USD", "netInterestIncome": "-57932000", "nonInterestIncome": "None", "operatingExpenses": "634648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "937104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75054000", "sellingGeneralAndAdministrative": "585433000", "netIncomeFromContinuingOperations": "58867000" }, "balance": { "goodwill": "486585000", "inventory": "-3057950000", "commonStock": "5178000", "currentDebt": "None", "investments": "None", "totalAssets": "3074971000", "longTermDebt": "1049217000", "shortTermDebt": "1917000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "192783000", "reportedCurrency": "USD", "retainedEarnings": "-1138066000", "totalLiabilities": "2341763000", "otherCurrentAssets": "379314000", "totalCurrentAssets": "1745039000", "currentLongTermDebt": "1917000", "longTermInvestments": "77894000", "shortTermInvestments": "-83633000", "currentNetReceivables": "880736000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1403754000", "currentAccountsPayable": "1634000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "313264000", "shortLongTermDebtTotal": "1213278000", "totalShareholderEquity": "669645000", "capitalLeaseObligations": "162144000", "otherCurrentLiabilities": "605922000", "totalCurrentLiabilities": "900051000", "otherNonCurrentLiabilities": "15519000", "totalNonCurrentLiabilities": "1441712000", "cashAndShortTermInvestments": "484989000", "commonStockSharesOutstanding": "499414000", "intangibleAssetsExcludingGoodwill": "192783000", "cashAndCashEquivalentsAtCarryingValue": "484989000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58867000", "profitLoss": "None", "dividendPayout": "43736000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-228854000", "operatingCashflow": "224362000", "capitalExpenditures": "58760000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-233206000", "cashflowFromInvestment": "-53330000", "stockBasedCompensation": "251071000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43736000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-180107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75054000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1774295000, "cost_of_revenue": 937104000, "gross_profit": 837191000, "research_and_development": 37100000, "selling_general_admin": 585433000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 155383000, "depreciation_amortisation": 75054000, "ebitda": 230437000, "interest_expense": 57932000, "interest_income": null, "other_non_operating": null, "pretax_income": 97451000, "tax_provision": 38584000, "effective_tax_rate": null, "net_income": 48712000, "net_income_continuing_ops": 58867000, "net_income_to_common": 48712000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 484989000, "short_term_investments": -83633000, "net_receivables": 880736000, "inventory": -3057950000, "other_current_assets": null, "total_current_assets": 1745039000, "net_ppe": null, "goodwill": 486585000, "intangible_assets": 192783000, "goodwill_and_intangibles": 679368000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1403754000, "total_assets": 3074971000, "short_term_debt": 1917000, "accounts_payable": 1634000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 900051000, "long_term_debt": 1049217000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1441712000, "total_liabilities": 2341763000, "total_debt": 1051134000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1138066000, "total_equity": 669645000, "shares_outstanding": 499414000, "operating_cash_flow": 224362000, "stock_based_compensation": 251071000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58760000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53330000, "dividends_paid": 43736000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -233206000, "free_cash_flow": 283122000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "155383000", "ebitda": "230437000", "netIncome": "48712000", "grossProfit": "837191000", "depreciation": "None", "totalRevenue": "1774295000", "costOfRevenue": "937104000", "interestIncome": "21007000", "incomeBeforeTax": "97451000", "interestExpense": "57932000", "operatingIncome": "202543000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "38584000", "reportedCurrency": "USD", "netInterestIncome": "-57932000", "nonInterestIncome": "None", "operatingExpenses": "634648000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "37100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "937104000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75054000", "sellingGeneralAndAdministrative": "585433000", "netIncomeFromContinuingOperations": "58867000" }, "balance": { "goodwill": "486585000", "inventory": "-3057950000", "commonStock": "5178000", "currentDebt": "None", "investments": "None", "totalAssets": "3074971000", "longTermDebt": "1049217000", "shortTermDebt": "1917000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "192783000", "reportedCurrency": "USD", "retainedEarnings": "-1138066000", "totalLiabilities": "2341763000", "otherCurrentAssets": "379314000", "totalCurrentAssets": "1745039000", "currentLongTermDebt": "1917000", "longTermInvestments": "77894000", "shortTermInvestments": "-83633000", "currentNetReceivables": "880736000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1403754000", "currentAccountsPayable": "1634000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "313264000", "shortLongTermDebtTotal": "1213278000", "totalShareholderEquity": "669645000", "capitalLeaseObligations": "162144000", "otherCurrentLiabilities": "605922000", "totalCurrentLiabilities": "900051000", "otherNonCurrentLiabilities": "15519000", "totalNonCurrentLiabilities": "1441712000", "cashAndShortTermInvestments": "484989000", "commonStockSharesOutstanding": "499414000", "intangibleAssetsExcludingGoodwill": "192783000", "cashAndCashEquivalentsAtCarryingValue": "484989000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58867000", "profitLoss": "None", "dividendPayout": "43736000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-228854000", "operatingCashflow": "224362000", "capitalExpenditures": "58760000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-233206000", "cashflowFromInvestment": "-53330000", "stockBasedCompensation": "251071000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43736000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-180107000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75054000", "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": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "income_statement": { "revenue": 1993387000, "cost_of_revenue": 1360078000, "gross_profit": 633309000, "ebit": 245830000, "ebitda": 327704000, "pretax_income": 176501000, "tax_provision": 23013000, "net_income": 124007000, "net_income_to_common": 124007000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 553598000, "total_current_assets": 2004568000, "total_assets": 3342166000, "short_term_debt": 3584000, "long_term_debt": 1052831000, "total_debt": 1056415000, "total_liabilities": 2678851000, "total_equity": 619752000, "shares_outstanding": 540020000, "goodwill_and_intangibles": 694666000 }, "cash_flow": { "operating_cash_flow": 417185000, "capital_expenditure": 53290000, "free_cash_flow": 470475000, "dividends_paid": 67267000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28438, "ticker_id": 5034, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "245830000", "ebitda": "327704000", "netIncome": "124007000", "grossProfit": "633309000", "depreciation": "None", "totalRevenue": "1993387000", "costOfRevenue": "1360078000", "interestIncome": "21977000", "incomeBeforeTax": "176501000", "interestExpense": "69329000", "operatingIncome": "-34611000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "23013000", "reportedCurrency": "USD", "netInterestIncome": "-69329000", "nonInterestIncome": "None", "operatingExpenses": "667920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1360078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81874000", "sellingGeneralAndAdministrative": "629872000", "netIncomeFromContinuingOperations": "153488000" }, "balance": { "goodwill": "486919000", "inventory": "-3328965000", "commonStock": "4818000", "currentDebt": "None", "investments": "None", "totalAssets": "3342166000", "longTermDebt": "1052831000", "shortTermDebt": "3584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "207747000", "reportedCurrency": "USD", "retainedEarnings": "-1171919000", "totalLiabilities": "2678851000", "otherCurrentAssets": "45765000", "totalCurrentAssets": "2004568000", "currentLongTermDebt": "3584000", "longTermInvestments": "33445000", "shortTermInvestments": "40838000", "currentNetReceivables": "1405205000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1363456000", "currentAccountsPayable": "1335532000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "326364000", "shortLongTermDebtTotal": "1225620000", "totalShareholderEquity": "619752000", "capitalLeaseObligations": "169205000", "otherCurrentLiabilities": "914714000", "totalCurrentLiabilities": "1192646000", "otherNonCurrentLiabilities": "18761000", "totalNonCurrentLiabilities": "1486205000", "cashAndShortTermInvestments": "553598000", "commonStockSharesOutstanding": "540020000", "intangibleAssetsExcludingGoodwill": "207747000", "cashAndCashEquivalentsAtCarryingValue": "553598000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "153488000", "profitLoss": "None", "dividendPayout": "67267000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "1985000", "operatingCashflow": "417185000", "capitalExpenditures": "53290000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-819537000", "cashflowFromInvestment": "121133000", "stockBasedCompensation": "256164000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67267000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-475963000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81874000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1993387000, "cost_of_revenue": 1360078000, "gross_profit": 633309000, "research_and_development": 34900000, "selling_general_admin": 629872000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 245830000, "depreciation_amortisation": 81874000, "ebitda": 327704000, "interest_expense": 69329000, "interest_income": null, "other_non_operating": null, "pretax_income": 176501000, "tax_provision": 23013000, "effective_tax_rate": null, "net_income": 124007000, "net_income_continuing_ops": 153488000, "net_income_to_common": 124007000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 553598000, "short_term_investments": 40838000, "net_receivables": 1405205000, "inventory": -3328965000, "other_current_assets": null, "total_current_assets": 2004568000, "net_ppe": null, "goodwill": 486919000, "intangible_assets": 207747000, "goodwill_and_intangibles": 694666000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1363456000, "total_assets": 3342166000, "short_term_debt": 3584000, "accounts_payable": 1335532000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1192646000, "long_term_debt": 1052831000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1486205000, "total_liabilities": 2678851000, "total_debt": 1056415000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1171919000, "total_equity": 619752000, "shares_outstanding": 540020000, "operating_cash_flow": 417185000, "stock_based_compensation": 256164000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53290000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 121133000, "dividends_paid": 67267000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -819537000, "free_cash_flow": 470475000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "245830000", "ebitda": "327704000", "netIncome": "124007000", "grossProfit": "633309000", "depreciation": "None", "totalRevenue": "1993387000", "costOfRevenue": "1360078000", "interestIncome": "21977000", "incomeBeforeTax": "176501000", "interestExpense": "69329000", "operatingIncome": "-34611000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "23013000", "reportedCurrency": "USD", "netInterestIncome": "-69329000", "nonInterestIncome": "None", "operatingExpenses": "667920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "34900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1360078000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81874000", "sellingGeneralAndAdministrative": "629872000", "netIncomeFromContinuingOperations": "153488000" }, "balance": { "goodwill": "486919000", "inventory": "-3328965000", "commonStock": "4818000", "currentDebt": "None", "investments": "None", "totalAssets": "3342166000", "longTermDebt": "1052831000", "shortTermDebt": "3584000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "207747000", "reportedCurrency": "USD", "retainedEarnings": "-1171919000", "totalLiabilities": "2678851000", "otherCurrentAssets": "45765000", "totalCurrentAssets": "2004568000", "currentLongTermDebt": "3584000", "longTermInvestments": "33445000", "shortTermInvestments": "40838000", "currentNetReceivables": "1405205000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1363456000", "currentAccountsPayable": "1335532000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "326364000", "shortLongTermDebtTotal": "1225620000", "totalShareholderEquity": "619752000", "capitalLeaseObligations": "169205000", "otherCurrentLiabilities": "914714000", "totalCurrentLiabilities": "1192646000", "otherNonCurrentLiabilities": "18761000", "totalNonCurrentLiabilities": "1486205000", "cashAndShortTermInvestments": "553598000", "commonStockSharesOutstanding": "540020000", "intangibleAssetsExcludingGoodwill": "207747000", "cashAndCashEquivalentsAtCarryingValue": "553598000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "153488000", "profitLoss": "None", "dividendPayout": "67267000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "1985000", "operatingCashflow": "417185000", "capitalExpenditures": "53290000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-819537000", "cashflowFromInvestment": "121133000", "stockBasedCompensation": "256164000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "67267000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-475963000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "81874000", "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": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "income_statement": { "revenue": 2044429000, "cost_of_revenue": 1215551000, "gross_profit": 828878000, "ebit": 148828000, "ebitda": 234250000, "pretax_income": 72221000, "tax_provision": 21303000, "net_income": 45062000, "net_income_to_common": 45062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 596291000, "total_current_assets": 2196040000, "total_assets": 3953242000, "short_term_debt": 3849000, "long_term_debt": 1315935000, "total_debt": 1319784000, "total_liabilities": 3141945000, "total_equity": 754236000, "shares_outstanding": 546848000, "goodwill_and_intangibles": 843368000 }, "cash_flow": { "operating_cash_flow": 304263000, "capital_expenditure": 84826000, "free_cash_flow": 389089000, "dividends_paid": 123549000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28443, "ticker_id": 5034, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "148828000", "ebitda": "234250000", "netIncome": "45062000", "grossProfit": "828878000", "depreciation": "None", "totalRevenue": "2044429000", "costOfRevenue": "1215551000", "interestIncome": "12332000", "incomeBeforeTax": "72221000", "interestExpense": "76607000", "operatingIncome": "218544000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "21303000", "reportedCurrency": "USD", "netInterestIncome": "-76607000", "nonInterestIncome": "None", "operatingExpenses": "610334000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1215551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85422000", "sellingGeneralAndAdministrative": "572100000", "netIncomeFromContinuingOperations": "56602000" }, "balance": { "goodwill": "556211000", "inventory": "-3696211000", "commonStock": "4194000", "currentDebt": "None", "investments": "None", "totalAssets": "3953242000", "longTermDebt": "1315935000", "shortTermDebt": "3849000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "287157000", "reportedCurrency": "USD", "retainedEarnings": "-1280828000", "totalLiabilities": "3141945000", "otherCurrentAssets": "51570000", "totalCurrentAssets": "2196040000", "currentLongTermDebt": "3849000", "longTermInvestments": "38357000", "shortTermInvestments": "58572000", "currentNetReceivables": "1489607000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1757202000", "currentAccountsPayable": "11838000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "381993000", "shortLongTermDebtTotal": "1509991000", "totalShareholderEquity": "754236000", "capitalLeaseObligations": "190207000", "otherCurrentLiabilities": "634946000", "totalCurrentLiabilities": "906577000", "otherNonCurrentLiabilities": "20674000", "totalNonCurrentLiabilities": "2235368000", "cashAndShortTermInvestments": "596291000", "commonStockSharesOutstanding": "546848000", "intangibleAssetsExcludingGoodwill": "287157000", "cashAndCashEquivalentsAtCarryingValue": "596291000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56602000", "profitLoss": "None", "dividendPayout": "123549000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-206965000", "operatingCashflow": "304263000", "capitalExpenditures": "84826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13101000", "cashflowFromInvestment": "-77937000", "stockBasedCompensation": "183545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123549000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47619000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84115000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2044429000, "cost_of_revenue": 1215551000, "gross_profit": 828878000, "research_and_development": 33100000, "selling_general_admin": 572100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 148828000, "depreciation_amortisation": 85422000, "ebitda": 234250000, "interest_expense": 76607000, "interest_income": null, "other_non_operating": null, "pretax_income": 72221000, "tax_provision": 21303000, "effective_tax_rate": null, "net_income": 45062000, "net_income_continuing_ops": 56602000, "net_income_to_common": 45062000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 596291000, "short_term_investments": 58572000, "net_receivables": 1489607000, "inventory": -3696211000, "other_current_assets": null, "total_current_assets": 2196040000, "net_ppe": null, "goodwill": 556211000, "intangible_assets": 287157000, "goodwill_and_intangibles": 843368000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1757202000, "total_assets": 3953242000, "short_term_debt": 3849000, "accounts_payable": 11838000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 906577000, "long_term_debt": 1315935000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2235368000, "total_liabilities": 3141945000, "total_debt": 1319784000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1280828000, "total_equity": 754236000, "shares_outstanding": 546848000, "operating_cash_flow": 304263000, "stock_based_compensation": 183545000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 84826000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77937000, "dividends_paid": 123549000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13101000, "free_cash_flow": 389089000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "148828000", "ebitda": "234250000", "netIncome": "45062000", "grossProfit": "828878000", "depreciation": "None", "totalRevenue": "2044429000", "costOfRevenue": "1215551000", "interestIncome": "12332000", "incomeBeforeTax": "72221000", "interestExpense": "76607000", "operatingIncome": "218544000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "21303000", "reportedCurrency": "USD", "netInterestIncome": "-76607000", "nonInterestIncome": "None", "operatingExpenses": "610334000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "33100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1215551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "85422000", "sellingGeneralAndAdministrative": "572100000", "netIncomeFromContinuingOperations": "56602000" }, "balance": { "goodwill": "556211000", "inventory": "-3696211000", "commonStock": "4194000", "currentDebt": "None", "investments": "None", "totalAssets": "3953242000", "longTermDebt": "1315935000", "shortTermDebt": "3849000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "287157000", "reportedCurrency": "USD", "retainedEarnings": "-1280828000", "totalLiabilities": "3141945000", "otherCurrentAssets": "51570000", "totalCurrentAssets": "2196040000", "currentLongTermDebt": "3849000", "longTermInvestments": "38357000", "shortTermInvestments": "58572000", "currentNetReceivables": "1489607000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1757202000", "currentAccountsPayable": "11838000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "381993000", "shortLongTermDebtTotal": "1509991000", "totalShareholderEquity": "754236000", "capitalLeaseObligations": "190207000", "otherCurrentLiabilities": "634946000", "totalCurrentLiabilities": "906577000", "otherNonCurrentLiabilities": "20674000", "totalNonCurrentLiabilities": "2235368000", "cashAndShortTermInvestments": "596291000", "commonStockSharesOutstanding": "546848000", "intangibleAssetsExcludingGoodwill": "287157000", "cashAndCashEquivalentsAtCarryingValue": "596291000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56602000", "profitLoss": "None", "dividendPayout": "123549000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-206965000", "operatingCashflow": "304263000", "capitalExpenditures": "84826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13101000", "cashflowFromInvestment": "-77937000", "stockBasedCompensation": "183545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "123549000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-47619000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "84115000", "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": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "income_statement": { "revenue": 2086287000, "cost_of_revenue": 1210436000, "gross_profit": 875851000, "ebit": 176873000, "ebitda": 258741000, "pretax_income": 116627000, "tax_provision": 49811000, "net_income": 43901000, "net_income_to_common": 43901000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 415379000, "total_current_assets": 2199032000, "total_assets": 3926914000, "short_term_debt": 73910000, "long_term_debt": 1156589000, "total_debt": 1230499000, "total_liabilities": 3201946000, "total_equity": 674647000, "shares_outstanding": 524550000, "goodwill_and_intangibles": 856969000 }, "cash_flow": { "operating_cash_flow": 239062000, "capital_expenditure": 95511000, "free_cash_flow": 334573000, "dividends_paid": 306115000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28448, "ticker_id": 5034, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "176873000", "ebitda": "258741000", "netIncome": "43901000", "grossProfit": "875851000", "depreciation": "None", "totalRevenue": "2086287000", "costOfRevenue": "1210436000", "interestIncome": "18319000", "incomeBeforeTax": "116627000", "interestExpense": "60246000", "operatingIncome": "224178000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "49811000", "reportedCurrency": "USD", "netInterestIncome": "-59077000", "nonInterestIncome": "None", "operatingExpenses": "651673000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1210436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81868000", "sellingGeneralAndAdministrative": "569844000", "netIncomeFromContinuingOperations": "84943000" }, "balance": { "goodwill": "553745000", "inventory": "-3706179000", "commonStock": "4043000", "currentDebt": "None", "investments": "None", "totalAssets": "3926914000", "longTermDebt": "1156589000", "shortTermDebt": "73910000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "303224000", "reportedCurrency": "USD", "retainedEarnings": "-1253089000", "totalLiabilities": "3201946000", "otherCurrentAssets": "40442000", "totalCurrentAssets": "2199032000", "currentLongTermDebt": "4962000", "longTermInvestments": "51891000", "shortTermInvestments": "57525000", "currentNetReceivables": "1685686000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1727882000", "currentAccountsPayable": "11950000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "373906000", "shortLongTermDebtTotal": "1348949000", "totalShareholderEquity": "674647000", "capitalLeaseObligations": "187398000", "otherCurrentLiabilities": "678165000", "totalCurrentLiabilities": "976513000", "otherNonCurrentLiabilities": "23638000", "totalNonCurrentLiabilities": "2225433000", "cashAndShortTermInvestments": "415379000", "commonStockSharesOutstanding": "524550000", "intangibleAssetsExcludingGoodwill": "303224000", "cashAndCashEquivalentsAtCarryingValue": "415379000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84943000", "profitLoss": "None", "dividendPayout": "306115000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-43285000", "operatingCashflow": "239062000", "capitalExpenditures": "95511000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18246000", "cashflowFromInvestment": "-42589000", "stockBasedCompensation": "165612000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "306115000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44506000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79466000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2086287000, "cost_of_revenue": 1210436000, "gross_profit": 875851000, "research_and_development": 31000000, "selling_general_admin": 569844000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 176873000, "depreciation_amortisation": 81868000, "ebitda": 258741000, "interest_expense": 60246000, "interest_income": null, "other_non_operating": null, "pretax_income": 116627000, "tax_provision": 49811000, "effective_tax_rate": null, "net_income": 43901000, "net_income_continuing_ops": 84943000, "net_income_to_common": 43901000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 415379000, "short_term_investments": 57525000, "net_receivables": 1685686000, "inventory": -3706179000, "other_current_assets": null, "total_current_assets": 2199032000, "net_ppe": null, "goodwill": 553745000, "intangible_assets": 303224000, "goodwill_and_intangibles": 856969000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1727882000, "total_assets": 3926914000, "short_term_debt": 73910000, "accounts_payable": 11950000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 976513000, "long_term_debt": 1156589000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2225433000, "total_liabilities": 3201946000, "total_debt": 1230499000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1253089000, "total_equity": 674647000, "shares_outstanding": 524550000, "operating_cash_flow": 239062000, "stock_based_compensation": 165612000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95511000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42589000, "dividends_paid": 306115000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18246000, "free_cash_flow": 334573000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "176873000", "ebitda": "258741000", "netIncome": "43901000", "grossProfit": "875851000", "depreciation": "None", "totalRevenue": "2086287000", "costOfRevenue": "1210436000", "interestIncome": "18319000", "incomeBeforeTax": "116627000", "interestExpense": "60246000", "operatingIncome": "224178000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "49811000", "reportedCurrency": "USD", "netInterestIncome": "-59077000", "nonInterestIncome": "None", "operatingExpenses": "651673000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1210436000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "81868000", "sellingGeneralAndAdministrative": "569844000", "netIncomeFromContinuingOperations": "84943000" }, "balance": { "goodwill": "553745000", "inventory": "-3706179000", "commonStock": "4043000", "currentDebt": "None", "investments": "None", "totalAssets": "3926914000", "longTermDebt": "1156589000", "shortTermDebt": "73910000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "303224000", "reportedCurrency": "USD", "retainedEarnings": "-1253089000", "totalLiabilities": "3201946000", "otherCurrentAssets": "40442000", "totalCurrentAssets": "2199032000", "currentLongTermDebt": "4962000", "longTermInvestments": "51891000", "shortTermInvestments": "57525000", "currentNetReceivables": "1685686000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1727882000", "currentAccountsPayable": "11950000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "373906000", "shortLongTermDebtTotal": "1348949000", "totalShareholderEquity": "674647000", "capitalLeaseObligations": "187398000", "otherCurrentLiabilities": "678165000", "totalCurrentLiabilities": "976513000", "otherNonCurrentLiabilities": "23638000", "totalNonCurrentLiabilities": "2225433000", "cashAndShortTermInvestments": "415379000", "commonStockSharesOutstanding": "524550000", "intangibleAssetsExcludingGoodwill": "303224000", "cashAndCashEquivalentsAtCarryingValue": "415379000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "84943000", "profitLoss": "None", "dividendPayout": "306115000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-43285000", "operatingCashflow": "239062000", "capitalExpenditures": "95511000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18246000", "cashflowFromInvestment": "-42589000", "stockBasedCompensation": "165612000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "306115000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-44506000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79466000", "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": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "income_statement": { "revenue": 1923406000, "cost_of_revenue": 1086847000, "gross_profit": 836559000, "ebit": 214410000, "ebitda": 285905000, "pretax_income": 171916000, "tax_provision": 63768000, "net_income": 202196000, "net_income_to_common": 202196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 336535000, "total_current_assets": 2139108000, "total_assets": 3432757000, "short_term_debt": 6148000, "long_term_debt": null, "total_debt": 6148000, "total_liabilities": 2569583000, "total_equity": 768373000, "shares_outstanding": 323844000, "goodwill_and_intangibles": 803425000 }, "cash_flow": { "operating_cash_flow": -815576000, "capital_expenditure": 74341000, "free_cash_flow": -741235000, "dividends_paid": 231446000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28453, "ticker_id": 5034, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "214410000", "ebitda": "285905000", "netIncome": "202196000", "grossProfit": "836559000", "depreciation": "None", "totalRevenue": "1923406000", "costOfRevenue": "1086847000", "interestIncome": "None", "incomeBeforeTax": "171916000", "interestExpense": "42494000", "operatingIncome": "213853000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "63768000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "622706000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1086847000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71495000", "sellingGeneralAndAdministrative": "553368000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "504646000", "inventory": "-32064000", "commonStock": "3876000", "currentDebt": "None", "investments": "None", "totalAssets": "3432757000", "longTermDebt": "None", "shortTermDebt": "6148000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "298779000", "reportedCurrency": "USD", "retainedEarnings": "-1105019000", "totalLiabilities": "2569583000", "otherCurrentAssets": "42025000", "totalCurrentAssets": "2139108000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "58408000", "currentNetReceivables": "1702140000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1293649000", "currentAccountsPayable": "11956000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "785822000", "totalShareholderEquity": "768373000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "234864000", "totalCurrentLiabilities": "484410000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2085173000", "cashAndShortTermInvestments": "336535000", "commonStockSharesOutstanding": "323844000", "intangibleAssetsExcludingGoodwill": "298779000", "cashAndCashEquivalentsAtCarryingValue": "336535000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108148000", "profitLoss": "None", "dividendPayout": "231446000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-164452000", "operatingCashflow": "-815576000", "capitalExpenditures": "74341000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "418819000", "cashflowFromInvestment": "27583000", "stockBasedCompensation": "205070000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "231446000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62382000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71495000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1923406000, "cost_of_revenue": 1086847000, "gross_profit": 836559000, "research_and_development": 24700000, "selling_general_admin": 553368000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 214410000, "depreciation_amortisation": 71495000, "ebitda": 285905000, "interest_expense": 42494000, "interest_income": null, "other_non_operating": null, "pretax_income": 171916000, "tax_provision": 63768000, "effective_tax_rate": null, "net_income": 202196000, "net_income_continuing_ops": null, "net_income_to_common": 202196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 336535000, "short_term_investments": 58408000, "net_receivables": 1702140000, "inventory": -32064000, "other_current_assets": null, "total_current_assets": 2139108000, "net_ppe": null, "goodwill": 504646000, "intangible_assets": 298779000, "goodwill_and_intangibles": 803425000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1293649000, "total_assets": 3432757000, "short_term_debt": 6148000, "accounts_payable": 11956000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 484410000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2085173000, "total_liabilities": 2569583000, "total_debt": 6148000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1105019000, "total_equity": 768373000, "shares_outstanding": 323844000, "operating_cash_flow": -815576000, "stock_based_compensation": 205070000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 74341000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 27583000, "dividends_paid": 231446000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 418819000, "free_cash_flow": -741235000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "214410000", "ebitda": "285905000", "netIncome": "202196000", "grossProfit": "836559000", "depreciation": "None", "totalRevenue": "1923406000", "costOfRevenue": "1086847000", "interestIncome": "None", "incomeBeforeTax": "171916000", "interestExpense": "42494000", "operatingIncome": "213853000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "63768000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "622706000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "24700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1086847000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71495000", "sellingGeneralAndAdministrative": "553368000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "504646000", "inventory": "-32064000", "commonStock": "3876000", "currentDebt": "None", "investments": "None", "totalAssets": "3432757000", "longTermDebt": "None", "shortTermDebt": "6148000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "298779000", "reportedCurrency": "USD", "retainedEarnings": "-1105019000", "totalLiabilities": "2569583000", "otherCurrentAssets": "42025000", "totalCurrentAssets": "2139108000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "58408000", "currentNetReceivables": "1702140000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1293649000", "currentAccountsPayable": "11956000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "785822000", "totalShareholderEquity": "768373000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "234864000", "totalCurrentLiabilities": "484410000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2085173000", "cashAndShortTermInvestments": "336535000", "commonStockSharesOutstanding": "323844000", "intangibleAssetsExcludingGoodwill": "298779000", "cashAndCashEquivalentsAtCarryingValue": "336535000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108148000", "profitLoss": "None", "dividendPayout": "231446000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-164452000", "operatingCashflow": "-815576000", "capitalExpenditures": "74341000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "418819000", "cashflowFromInvestment": "27583000", "stockBasedCompensation": "205070000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "231446000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62382000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71495000", "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": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "income_statement": { "revenue": 955481000, "cost_of_revenue": 81241000, "gross_profit": 874240000, "ebit": 147899000, "ebitda": 173655000, "pretax_income": 115447000, "tax_provision": 31983000, "net_income": 84148000, "net_income_to_common": 84148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22120000, "total_current_assets": 3106053000, "total_assets": 5858810000, "short_term_debt": null, "long_term_debt": 1538825000, "total_debt": 1538825000, "total_liabilities": 4586812000, "total_equity": 1099873000, "shares_outstanding": 475277000, "goodwill_and_intangibles": 1067001000 }, "cash_flow": { "operating_cash_flow": -11577000, "capital_expenditure": 14763000, "free_cash_flow": 3186000, "dividends_paid": 9722000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28416, "ticker_id": 5034, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "147899000", "ebitda": "173655000", "netIncome": "84148000", "grossProfit": "874240000", "depreciation": "None", "totalRevenue": "955481000", "costOfRevenue": "81241000", "interestIncome": "10579000", "incomeBeforeTax": "115447000", "interestExpense": "32452000", "operatingIncome": "140951000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "31983000", "reportedCurrency": "USD", "netInterestIncome": "-21873000", "nonInterestIncome": "None", "operatingExpenses": "733289000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81241000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25756000", "sellingGeneralAndAdministrative": "16920000", "netIncomeFromContinuingOperations": "83464000" }, "balance": { "goodwill": "646569000", "inventory": "None", "commonStock": "1095000", "currentDebt": "None", "investments": "None", "totalAssets": "5858810000", "longTermDebt": "1538825000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "420432000", "reportedCurrency": "USD", "retainedEarnings": "-835965000", "totalLiabilities": "4586812000", "otherCurrentAssets": "1251032000", "totalCurrentAssets": "3106053000", "currentLongTermDebt": "238088000", "longTermInvestments": "145782000", "shortTermInvestments": "None", "currentNetReceivables": "1832901000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2752757000", "currentAccountsPayable": "790047000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1776913000", "totalShareholderEquity": "1099873000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2689987000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4586812000", "cashAndShortTermInvestments": "22120000", "commonStockSharesOutstanding": "475277000", "intangibleAssetsExcludingGoodwill": "420432000", "cashAndCashEquivalentsAtCarryingValue": "22120000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83464000", "profitLoss": "None", "dividendPayout": "9722000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-11577000", "capitalExpenditures": "14763000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72272000", "cashflowFromInvestment": "13531000", "stockBasedCompensation": "775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9722000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2259000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27004000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 955481000, "cost_of_revenue": 81241000, "gross_profit": 874240000, "research_and_development": null, "selling_general_admin": 16920000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 147899000, "depreciation_amortisation": 25756000, "ebitda": 173655000, "interest_expense": 32452000, "interest_income": null, "other_non_operating": null, "pretax_income": 115447000, "tax_provision": 31983000, "effective_tax_rate": null, "net_income": 84148000, "net_income_continuing_ops": 83464000, "net_income_to_common": 84148000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22120000, "short_term_investments": null, "net_receivables": 1832901000, "inventory": null, "other_current_assets": null, "total_current_assets": 3106053000, "net_ppe": null, "goodwill": 646569000, "intangible_assets": 420432000, "goodwill_and_intangibles": 1067001000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2752757000, "total_assets": 5858810000, "short_term_debt": null, "accounts_payable": 790047000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2689987000, "long_term_debt": 1538825000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4586812000, "total_liabilities": 4586812000, "total_debt": 1538825000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -835965000, "total_equity": 1099873000, "shares_outstanding": 475277000, "operating_cash_flow": -11577000, "stock_based_compensation": 775000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14763000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 13531000, "dividends_paid": 9722000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72272000, "free_cash_flow": 3186000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "147899000", "ebitda": "173655000", "netIncome": "84148000", "grossProfit": "874240000", "depreciation": "None", "totalRevenue": "955481000", "costOfRevenue": "81241000", "interestIncome": "10579000", "incomeBeforeTax": "115447000", "interestExpense": "32452000", "operatingIncome": "140951000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "31983000", "reportedCurrency": "USD", "netInterestIncome": "-21873000", "nonInterestIncome": "None", "operatingExpenses": "733289000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "81241000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25756000", "sellingGeneralAndAdministrative": "16920000", "netIncomeFromContinuingOperations": "83464000" }, "balance": { "goodwill": "646569000", "inventory": "None", "commonStock": "1095000", "currentDebt": "None", "investments": "None", "totalAssets": "5858810000", "longTermDebt": "1538825000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "420432000", "reportedCurrency": "USD", "retainedEarnings": "-835965000", "totalLiabilities": "4586812000", "otherCurrentAssets": "1251032000", "totalCurrentAssets": "3106053000", "currentLongTermDebt": "238088000", "longTermInvestments": "145782000", "shortTermInvestments": "None", "currentNetReceivables": "1832901000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2752757000", "currentAccountsPayable": "790047000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1776913000", "totalShareholderEquity": "1099873000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "2689987000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "4586812000", "cashAndShortTermInvestments": "22120000", "commonStockSharesOutstanding": "475277000", "intangibleAssetsExcludingGoodwill": "420432000", "cashAndCashEquivalentsAtCarryingValue": "22120000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83464000", "profitLoss": "None", "dividendPayout": "9722000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-11577000", "capitalExpenditures": "14763000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72272000", "cashflowFromInvestment": "13531000", "stockBasedCompensation": "775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9722000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2259000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27004000", "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": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "income_statement": { "revenue": 823085000, "cost_of_revenue": 84570000, "gross_profit": 738515000, "ebit": 58035000, "ebitda": 85856000, "pretax_income": 24995000, "tax_provision": 14162000, "net_income": 14371000, "net_income_to_common": 14371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 873673000, "total_current_assets": 1782796000, "total_assets": 4408273000, "short_term_debt": 20000000, "long_term_debt": 1538019000, "total_debt": 1558019000, "total_liabilities": 3262931000, "total_equity": 972483000, "shares_outstanding": 475277000, "goodwill_and_intangibles": 1076566000 }, "cash_flow": { "operating_cash_flow": 158847000, "capital_expenditure": 17764000, "free_cash_flow": 176611000, "dividends_paid": 9654000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28417, "ticker_id": 5034, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58035000", "ebitda": "85856000", "netIncome": "14371000", "grossProfit": "738515000", "depreciation": "None", "totalRevenue": "823085000", "costOfRevenue": "84570000", "interestIncome": "12889000", "incomeBeforeTax": "24995000", "interestExpense": "33040000", "operatingIncome": "42770000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14162000", "reportedCurrency": "USD", "netInterestIncome": "-20151000", "nonInterestIncome": "None", "operatingExpenses": "695745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84570000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27821000", "sellingGeneralAndAdministrative": "17269000", "netIncomeFromContinuingOperations": "10833000" }, "balance": { "goodwill": "648616000", "inventory": "None", "commonStock": "5564000", "currentDebt": "None", "investments": "None", "totalAssets": "4408273000", "longTermDebt": "1538019000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "427950000", "reportedCurrency": "USD", "retainedEarnings": "-910391000", "totalLiabilities": "3262931000", "otherCurrentAssets": "None", "totalCurrentAssets": "1782796000", "currentLongTermDebt": "257686000", "longTermInvestments": "329913000", "shortTermInvestments": "None", "currentNetReceivables": "909123000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2625477000", "currentAccountsPayable": "1115000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1795705000", "totalShareholderEquity": "972483000", "capitalLeaseObligations": "197037000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "20000000", "otherNonCurrentLiabilities": "17330000", "totalNonCurrentLiabilities": "3242931000", "cashAndShortTermInvestments": "873673000", "commonStockSharesOutstanding": "475277000", "intangibleAssetsExcludingGoodwill": "427950000", "cashAndCashEquivalentsAtCarryingValue": "873673000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14371000", "profitLoss": "None", "dividendPayout": "9654000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "158847000", "capitalExpenditures": "17764000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-142044000", "cashflowFromInvestment": "58883000", "stockBasedCompensation": "95892000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9654000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67965000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28119000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 823085000, "cost_of_revenue": 84570000, "gross_profit": 738515000, "research_and_development": null, "selling_general_admin": 17269000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58035000, "depreciation_amortisation": 27821000, "ebitda": 85856000, "interest_expense": 33040000, "interest_income": null, "other_non_operating": null, "pretax_income": 24995000, "tax_provision": 14162000, "effective_tax_rate": null, "net_income": 14371000, "net_income_continuing_ops": 10833000, "net_income_to_common": 14371000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 873673000, "short_term_investments": null, "net_receivables": 909123000, "inventory": null, "other_current_assets": null, "total_current_assets": 1782796000, "net_ppe": null, "goodwill": 648616000, "intangible_assets": 427950000, "goodwill_and_intangibles": 1076566000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2625477000, "total_assets": 4408273000, "short_term_debt": 20000000, "accounts_payable": 1115000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 20000000, "long_term_debt": 1538019000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3242931000, "total_liabilities": 3262931000, "total_debt": 1558019000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -910391000, "total_equity": 972483000, "shares_outstanding": 475277000, "operating_cash_flow": 158847000, "stock_based_compensation": 95892000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17764000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 58883000, "dividends_paid": 9654000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -142044000, "free_cash_flow": 176611000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58035000", "ebitda": "85856000", "netIncome": "14371000", "grossProfit": "738515000", "depreciation": "None", "totalRevenue": "823085000", "costOfRevenue": "84570000", "interestIncome": "12889000", "incomeBeforeTax": "24995000", "interestExpense": "33040000", "operatingIncome": "42770000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "14162000", "reportedCurrency": "USD", "netInterestIncome": "-20151000", "nonInterestIncome": "None", "operatingExpenses": "695745000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "84570000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27821000", "sellingGeneralAndAdministrative": "17269000", "netIncomeFromContinuingOperations": "10833000" }, "balance": { "goodwill": "648616000", "inventory": "None", "commonStock": "5564000", "currentDebt": "None", "investments": "None", "totalAssets": "4408273000", "longTermDebt": "1538019000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "427950000", "reportedCurrency": "USD", "retainedEarnings": "-910391000", "totalLiabilities": "3262931000", "otherCurrentAssets": "None", "totalCurrentAssets": "1782796000", "currentLongTermDebt": "257686000", "longTermInvestments": "329913000", "shortTermInvestments": "None", "currentNetReceivables": "909123000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2625477000", "currentAccountsPayable": "1115000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1795705000", "totalShareholderEquity": "972483000", "capitalLeaseObligations": "197037000", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "20000000", "otherNonCurrentLiabilities": "17330000", "totalNonCurrentLiabilities": "3242931000", "cashAndShortTermInvestments": "873673000", "commonStockSharesOutstanding": "475277000", "intangibleAssetsExcludingGoodwill": "427950000", "cashAndCashEquivalentsAtCarryingValue": "873673000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14371000", "profitLoss": "None", "dividendPayout": "9654000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "158847000", "capitalExpenditures": "17764000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-142044000", "cashflowFromInvestment": "58883000", "stockBasedCompensation": "95892000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9654000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-67965000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28119000", "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": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "income_statement": { "revenue": 722810000, "cost_of_revenue": 426948000, "gross_profit": 295862000, "ebit": 67319000, "ebitda": 94760000, "pretax_income": 33496000, "tax_provision": 7434000, "net_income": 27882000, "net_income_to_common": 27882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 774940000, "total_current_assets": 3712850000, "total_assets": 5825151000, "short_term_debt": 20000000, "long_term_debt": 1837085000, "total_debt": 1857085000, "total_liabilities": 4683430000, "total_equity": 965317000, "shares_outstanding": 484636000, "goodwill_and_intangibles": 1084612000 }, "cash_flow": { "operating_cash_flow": 141860000, "capital_expenditure": 18368000, "free_cash_flow": 160228000, "dividends_paid": 9776000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28419, "ticker_id": 5034, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67319000", "ebitda": "94760000", "netIncome": "27882000", "grossProfit": "295862000", "depreciation": "None", "totalRevenue": "722810000", "costOfRevenue": "426948000", "interestIncome": "14039000", "incomeBeforeTax": "33496000", "interestExpense": "33823000", "operatingIncome": "93409000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7434000", "reportedCurrency": "USD", "netInterestIncome": "-19784000", "nonInterestIncome": "None", "operatingExpenses": "202453000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "426948000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27441000", "sellingGeneralAndAdministrative": "175992000", "netIncomeFromContinuingOperations": "26062000" }, "balance": { "goodwill": "649076000", "inventory": "None", "commonStock": "5497000", "currentDebt": "None", "investments": "None", "totalAssets": "5825151000", "longTermDebt": "1837085000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "435536000", "reportedCurrency": "USD", "retainedEarnings": "-915108000", "totalLiabilities": "4683430000", "otherCurrentAssets": "24256000", "totalCurrentAssets": "3712850000", "currentLongTermDebt": "None", "longTermInvestments": "188742000", "shortTermInvestments": "None", "currentNetReceivables": "2913654000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2112301000", "currentAccountsPayable": "821873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1837085000", "totalShareholderEquity": "965317000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1715464000", "totalCurrentLiabilities": "2537337000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2146093000", "cashAndShortTermInvestments": "774940000", "commonStockSharesOutstanding": "484636000", "intangibleAssetsExcludingGoodwill": "435536000", "cashAndCashEquivalentsAtCarryingValue": "774940000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26062000", "profitLoss": "None", "dividendPayout": "9776000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "141860000", "capitalExpenditures": "18368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160022000", "cashflowFromInvestment": "-26372000", "stockBasedCompensation": "74447000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9776000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65246000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27441000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 722810000, "cost_of_revenue": 426948000, "gross_profit": 295862000, "research_and_development": 10800000, "selling_general_admin": 175992000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67319000, "depreciation_amortisation": 27441000, "ebitda": 94760000, "interest_expense": 33823000, "interest_income": null, "other_non_operating": null, "pretax_income": 33496000, "tax_provision": 7434000, "effective_tax_rate": null, "net_income": 27882000, "net_income_continuing_ops": 26062000, "net_income_to_common": 27882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 774940000, "short_term_investments": null, "net_receivables": 2913654000, "inventory": null, "other_current_assets": null, "total_current_assets": 3712850000, "net_ppe": null, "goodwill": 649076000, "intangible_assets": 435536000, "goodwill_and_intangibles": 1084612000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2112301000, "total_assets": 5825151000, "short_term_debt": 20000000, "accounts_payable": 821873000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2537337000, "long_term_debt": 1837085000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2146093000, "total_liabilities": 4683430000, "total_debt": 1857085000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -915108000, "total_equity": 965317000, "shares_outstanding": 484636000, "operating_cash_flow": 141860000, "stock_based_compensation": 74447000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18368000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26372000, "dividends_paid": 9776000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -160022000, "free_cash_flow": 160228000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67319000", "ebitda": "94760000", "netIncome": "27882000", "grossProfit": "295862000", "depreciation": "None", "totalRevenue": "722810000", "costOfRevenue": "426948000", "interestIncome": "14039000", "incomeBeforeTax": "33496000", "interestExpense": "33823000", "operatingIncome": "93409000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "7434000", "reportedCurrency": "USD", "netInterestIncome": "-19784000", "nonInterestIncome": "None", "operatingExpenses": "202453000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10800000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "426948000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27441000", "sellingGeneralAndAdministrative": "175992000", "netIncomeFromContinuingOperations": "26062000" }, "balance": { "goodwill": "649076000", "inventory": "None", "commonStock": "5497000", "currentDebt": "None", "investments": "None", "totalAssets": "5825151000", "longTermDebt": "1837085000", "shortTermDebt": "20000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "435536000", "reportedCurrency": "USD", "retainedEarnings": "-915108000", "totalLiabilities": "4683430000", "otherCurrentAssets": "24256000", "totalCurrentAssets": "3712850000", "currentLongTermDebt": "None", "longTermInvestments": "188742000", "shortTermInvestments": "None", "currentNetReceivables": "2913654000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2112301000", "currentAccountsPayable": "821873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1837085000", "totalShareholderEquity": "965317000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1715464000", "totalCurrentLiabilities": "2537337000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2146093000", "cashAndShortTermInvestments": "774940000", "commonStockSharesOutstanding": "484636000", "intangibleAssetsExcludingGoodwill": "435536000", "cashAndCashEquivalentsAtCarryingValue": "774940000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26062000", "profitLoss": "None", "dividendPayout": "9776000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "141860000", "capitalExpenditures": "18368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-160022000", "cashflowFromInvestment": "-26372000", "stockBasedCompensation": "74447000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9776000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-65246000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27441000", "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": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "income_statement": { "revenue": 768736000, "cost_of_revenue": 443562000, "gross_profit": 325174000, "ebit": 109079000, "ebitda": 134958000, "pretax_income": 75278000, "tax_provision": 19063000, "net_income": 57545000, "net_income_to_common": 57545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 827844000, "total_current_assets": 2797680000, "total_assets": 4892042000, "short_term_debt": 81745000, "long_term_debt": 1836090000, "total_debt": 1917835000, "total_liabilities": 3783359000, "total_equity": 930462000, "shares_outstanding": 484636000, "goodwill_and_intangibles": 1071419000 }, "cash_flow": { "operating_cash_flow": 71239000, "capital_expenditure": 14407000, "free_cash_flow": 85646000, "dividends_paid": 9707000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28420, "ticker_id": 5034, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "109079000", "ebitda": "134958000", "netIncome": "57545000", "grossProfit": "325174000", "depreciation": "None", "totalRevenue": "768736000", "costOfRevenue": "443562000", "interestIncome": "15268000", "incomeBeforeTax": "75278000", "interestExpense": "33801000", "operatingIncome": "115505000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "19063000", "reportedCurrency": "USD", "netInterestIncome": "-18533000", "nonInterestIncome": "None", "operatingExpenses": "209669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "443562000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25879000", "sellingGeneralAndAdministrative": "180859000", "netIncomeFromContinuingOperations": "56215000" }, "balance": { "goodwill": "625648000", "inventory": "None", "commonStock": "5459000", "currentDebt": "None", "investments": "None", "totalAssets": "4892042000", "longTermDebt": "1836090000", "shortTermDebt": "81745000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "445771000", "reportedCurrency": "USD", "retainedEarnings": "-933214000", "totalLiabilities": "3783359000", "otherCurrentAssets": "14235000", "totalCurrentAssets": "2797680000", "currentLongTermDebt": "81745000", "longTermInvestments": "183043000", "shortTermInvestments": "None", "currentNetReceivables": "1955601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2094362000", "currentAccountsPayable": "778334000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1917835000", "totalShareholderEquity": "930462000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "775366000", "totalCurrentLiabilities": "1635445000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2147914000", "cashAndShortTermInvestments": "827844000", "commonStockSharesOutstanding": "484636000", "intangibleAssetsExcludingGoodwill": "445771000", "cashAndCashEquivalentsAtCarryingValue": "827844000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56215000", "profitLoss": "None", "dividendPayout": "9707000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71239000", "capitalExpenditures": "14407000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57242000", "cashflowFromInvestment": "-276994000", "stockBasedCompensation": "83926000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9707000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-160038000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25879000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 768736000, "cost_of_revenue": 443562000, "gross_profit": 325174000, "research_and_development": 10300000, "selling_general_admin": 180859000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 109079000, "depreciation_amortisation": 25879000, "ebitda": 134958000, "interest_expense": 33801000, "interest_income": null, "other_non_operating": null, "pretax_income": 75278000, "tax_provision": 19063000, "effective_tax_rate": null, "net_income": 57545000, "net_income_continuing_ops": 56215000, "net_income_to_common": 57545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 827844000, "short_term_investments": null, "net_receivables": 1955601000, "inventory": null, "other_current_assets": null, "total_current_assets": 2797680000, "net_ppe": null, "goodwill": 625648000, "intangible_assets": 445771000, "goodwill_and_intangibles": 1071419000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2094362000, "total_assets": 4892042000, "short_term_debt": 81745000, "accounts_payable": 778334000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1635445000, "long_term_debt": 1836090000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2147914000, "total_liabilities": 3783359000, "total_debt": 1917835000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -933214000, "total_equity": 930462000, "shares_outstanding": 484636000, "operating_cash_flow": 71239000, "stock_based_compensation": 83926000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14407000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -276994000, "dividends_paid": 9707000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 57242000, "free_cash_flow": 85646000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "109079000", "ebitda": "134958000", "netIncome": "57545000", "grossProfit": "325174000", "depreciation": "None", "totalRevenue": "768736000", "costOfRevenue": "443562000", "interestIncome": "15268000", "incomeBeforeTax": "75278000", "interestExpense": "33801000", "operatingIncome": "115505000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "19063000", "reportedCurrency": "USD", "netInterestIncome": "-18533000", "nonInterestIncome": "None", "operatingExpenses": "209669000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10300000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "443562000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25879000", "sellingGeneralAndAdministrative": "180859000", "netIncomeFromContinuingOperations": "56215000" }, "balance": { "goodwill": "625648000", "inventory": "None", "commonStock": "5459000", "currentDebt": "None", "investments": "None", "totalAssets": "4892042000", "longTermDebt": "1836090000", "shortTermDebt": "81745000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "445771000", "reportedCurrency": "USD", "retainedEarnings": "-933214000", "totalLiabilities": "3783359000", "otherCurrentAssets": "14235000", "totalCurrentAssets": "2797680000", "currentLongTermDebt": "81745000", "longTermInvestments": "183043000", "shortTermInvestments": "None", "currentNetReceivables": "1955601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2094362000", "currentAccountsPayable": "778334000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1917835000", "totalShareholderEquity": "930462000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "775366000", "totalCurrentLiabilities": "1635445000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2147914000", "cashAndShortTermInvestments": "827844000", "commonStockSharesOutstanding": "484636000", "intangibleAssetsExcludingGoodwill": "445771000", "cashAndCashEquivalentsAtCarryingValue": "827844000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56215000", "profitLoss": "None", "dividendPayout": "9707000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "71239000", "capitalExpenditures": "14407000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "57242000", "cashflowFromInvestment": "-276994000", "stockBasedCompensation": "83926000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9707000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-160038000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25879000", "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": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "income_statement": { "revenue": 652611000, "cost_of_revenue": 367490000, "gross_profit": 285121000, "ebit": 104632000, "ebitda": 126502000, "pretax_income": 79978000, "tax_provision": 26549000, "net_income": 55164000, "net_income_to_common": 55164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 966357000, "total_current_assets": 3075819000, "total_assets": 4884476000, "short_term_debt": 546299000, "long_term_debt": 1142341000, "total_debt": 1688640000, "total_liabilities": 3741525000, "total_equity": 963784000, "shares_outstanding": 485549000, "goodwill_and_intangibles": 776623000 }, "cash_flow": { "operating_cash_flow": 839000, "capital_expenditure": 15495000, "free_cash_flow": 16334000, "dividends_paid": 9857000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28421, "ticker_id": 5034, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "104632000", "ebitda": "126502000", "netIncome": "55164000", "grossProfit": "285121000", "depreciation": "None", "totalRevenue": "652611000", "costOfRevenue": "367490000", "interestIncome": "11629000", "incomeBeforeTax": "79978000", "interestExpense": "24654000", "operatingIncome": "101490000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "26549000", "reportedCurrency": "USD", "netInterestIncome": "-13025000", "nonInterestIncome": "None", "operatingExpenses": "183631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "367490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21870000", "sellingGeneralAndAdministrative": "15669000", "netIncomeFromContinuingOperations": "53429000" }, "balance": { "goodwill": "540666000", "inventory": "None", "commonStock": "5409000", "currentDebt": "None", "investments": "None", "totalAssets": "4884476000", "longTermDebt": "1142341000", "shortTermDebt": "546299000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "235957000", "reportedCurrency": "USD", "retainedEarnings": "-981052000", "totalLiabilities": "3741525000", "otherCurrentAssets": "19409000", "totalCurrentAssets": "3075819000", "currentLongTermDebt": "546299000", "longTermInvestments": "221374000", "shortTermInvestments": "None", "currentNetReceivables": "2090053000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1808657000", "currentAccountsPayable": "696120000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1688640000", "totalShareholderEquity": "963784000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1166886000", "totalCurrentLiabilities": "2409305000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1332220000", "cashAndShortTermInvestments": "966357000", "commonStockSharesOutstanding": "485549000", "intangibleAssetsExcludingGoodwill": "235957000", "cashAndCashEquivalentsAtCarryingValue": "966357000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53429000", "profitLoss": "None", "dividendPayout": "9857000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "839000", "capitalExpenditures": "15495000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "266055000", "cashflowFromInvestment": "-16594000", "stockBasedCompensation": "75323000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9857000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73618000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21870000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 652611000, "cost_of_revenue": 367490000, "gross_profit": 285121000, "research_and_development": 11100000, "selling_general_admin": 15669000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104632000, "depreciation_amortisation": 21870000, "ebitda": 126502000, "interest_expense": 24654000, "interest_income": null, "other_non_operating": null, "pretax_income": 79978000, "tax_provision": 26549000, "effective_tax_rate": null, "net_income": 55164000, "net_income_continuing_ops": 53429000, "net_income_to_common": 55164000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 966357000, "short_term_investments": null, "net_receivables": 2090053000, "inventory": null, "other_current_assets": null, "total_current_assets": 3075819000, "net_ppe": null, "goodwill": 540666000, "intangible_assets": 235957000, "goodwill_and_intangibles": 776623000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1808657000, "total_assets": 4884476000, "short_term_debt": 546299000, "accounts_payable": 696120000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2409305000, "long_term_debt": 1142341000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1332220000, "total_liabilities": 3741525000, "total_debt": 1688640000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -981052000, "total_equity": 963784000, "shares_outstanding": 485549000, "operating_cash_flow": 839000, "stock_based_compensation": 75323000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15495000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16594000, "dividends_paid": 9857000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 266055000, "free_cash_flow": 16334000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "104632000", "ebitda": "126502000", "netIncome": "55164000", "grossProfit": "285121000", "depreciation": "None", "totalRevenue": "652611000", "costOfRevenue": "367490000", "interestIncome": "11629000", "incomeBeforeTax": "79978000", "interestExpense": "24654000", "operatingIncome": "101490000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "26549000", "reportedCurrency": "USD", "netInterestIncome": "-13025000", "nonInterestIncome": "None", "operatingExpenses": "183631000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "11100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "367490000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21870000", "sellingGeneralAndAdministrative": "15669000", "netIncomeFromContinuingOperations": "53429000" }, "balance": { "goodwill": "540666000", "inventory": "None", "commonStock": "5409000", "currentDebt": "None", "investments": "None", "totalAssets": "4884476000", "longTermDebt": "1142341000", "shortTermDebt": "546299000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "235957000", "reportedCurrency": "USD", "retainedEarnings": "-981052000", "totalLiabilities": "3741525000", "otherCurrentAssets": "19409000", "totalCurrentAssets": "3075819000", "currentLongTermDebt": "546299000", "longTermInvestments": "221374000", "shortTermInvestments": "None", "currentNetReceivables": "2090053000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1808657000", "currentAccountsPayable": "696120000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1688640000", "totalShareholderEquity": "963784000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1166886000", "totalCurrentLiabilities": "2409305000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1332220000", "cashAndShortTermInvestments": "966357000", "commonStockSharesOutstanding": "485549000", "intangibleAssetsExcludingGoodwill": "235957000", "cashAndCashEquivalentsAtCarryingValue": "966357000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53429000", "profitLoss": "None", "dividendPayout": "9857000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "839000", "capitalExpenditures": "15495000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "266055000", "cashflowFromInvestment": "-16594000", "stockBasedCompensation": "75323000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9857000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-73618000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "21870000", "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": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "income_statement": { "revenue": 559962000, "cost_of_revenue": 317115000, "gross_profit": 242847000, "ebit": 51435000, "ebitda": 72124000, "pretax_income": 27172000, "tax_provision": 3873000, "net_income": 25203000, "net_income_to_common": 25203000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 711584000, "total_current_assets": 1853678000, "total_assets": 3591967000, "short_term_debt": 195831000, "long_term_debt": 1141709000, "total_debt": 1337540000, "total_liabilities": 2512728000, "total_equity": 898507000, "shares_outstanding": 479088000, "goodwill_and_intangibles": 781200000 }, "cash_flow": { "operating_cash_flow": 251888000, "capital_expenditure": 17331000, "free_cash_flow": 269219000, "dividends_paid": 9722000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28422, "ticker_id": 5034, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51435000", "ebitda": "72124000", "netIncome": "25203000", "grossProfit": "242847000", "depreciation": "None", "totalRevenue": "559962000", "costOfRevenue": "317115000", "interestIncome": "12370000", "incomeBeforeTax": "27172000", "interestExpense": "24263000", "operatingIncome": "13070000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3873000", "reportedCurrency": "USD", "netInterestIncome": "-11893000", "nonInterestIncome": "None", "operatingExpenses": "229777000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "317115000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20689000", "sellingGeneralAndAdministrative": "211172000", "netIncomeFromContinuingOperations": "23299000" }, "balance": { "goodwill": "540290000", "inventory": "None", "commonStock": "5339000", "currentDebt": "None", "investments": "None", "totalAssets": "3591967000", "longTermDebt": "1141709000", "shortTermDebt": "195831000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "240910000", "reportedCurrency": "USD", "retainedEarnings": "-1026359000", "totalLiabilities": "2512728000", "otherCurrentAssets": "54174000", "totalCurrentAssets": "1853678000", "currentLongTermDebt": "195831000", "longTermInvestments": "361299000", "shortTermInvestments": "None", "currentNetReceivables": "1087920000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1738289000", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1476614000", "totalShareholderEquity": "898507000", "capitalLeaseObligations": "139074000", "otherCurrentLiabilities": "426718000", "totalCurrentLiabilities": "973703000", "otherNonCurrentLiabilities": "13242000", "totalNonCurrentLiabilities": "1539025000", "cashAndShortTermInvestments": "711584000", "commonStockSharesOutstanding": "479088000", "intangibleAssetsExcludingGoodwill": "240910000", "cashAndCashEquivalentsAtCarryingValue": "711584000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25203000", "profitLoss": "None", "dividendPayout": "9722000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "251888000", "capitalExpenditures": "17331000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-205739000", "cashflowFromInvestment": "110112000", "stockBasedCompensation": "121165000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9722000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-91581000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20689000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 559962000, "cost_of_revenue": 317115000, "gross_profit": 242847000, "research_and_development": 9900000, "selling_general_admin": 211172000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51435000, "depreciation_amortisation": 20689000, "ebitda": 72124000, "interest_expense": 24263000, "interest_income": null, "other_non_operating": null, "pretax_income": 27172000, "tax_provision": 3873000, "effective_tax_rate": null, "net_income": 25203000, "net_income_continuing_ops": 23299000, "net_income_to_common": 25203000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 711584000, "short_term_investments": null, "net_receivables": 1087920000, "inventory": null, "other_current_assets": null, "total_current_assets": 1853678000, "net_ppe": null, "goodwill": 540290000, "intangible_assets": 240910000, "goodwill_and_intangibles": 781200000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1738289000, "total_assets": 3591967000, "short_term_debt": 195831000, "accounts_payable": 0, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 973703000, "long_term_debt": 1141709000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1539025000, "total_liabilities": 2512728000, "total_debt": 1337540000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1026359000, "total_equity": 898507000, "shares_outstanding": 479088000, "operating_cash_flow": 251888000, "stock_based_compensation": 121165000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17331000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 110112000, "dividends_paid": 9722000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -205739000, "free_cash_flow": 269219000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51435000", "ebitda": "72124000", "netIncome": "25203000", "grossProfit": "242847000", "depreciation": "None", "totalRevenue": "559962000", "costOfRevenue": "317115000", "interestIncome": "12370000", "incomeBeforeTax": "27172000", "interestExpense": "24263000", "operatingIncome": "13070000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3873000", "reportedCurrency": "USD", "netInterestIncome": "-11893000", "nonInterestIncome": "None", "operatingExpenses": "229777000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "317115000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20689000", "sellingGeneralAndAdministrative": "211172000", "netIncomeFromContinuingOperations": "23299000" }, "balance": { "goodwill": "540290000", "inventory": "None", "commonStock": "5339000", "currentDebt": "None", "investments": "None", "totalAssets": "3591967000", "longTermDebt": "1141709000", "shortTermDebt": "195831000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "240910000", "reportedCurrency": "USD", "retainedEarnings": "-1026359000", "totalLiabilities": "2512728000", "otherCurrentAssets": "54174000", "totalCurrentAssets": "1853678000", "currentLongTermDebt": "195831000", "longTermInvestments": "361299000", "shortTermInvestments": "None", "currentNetReceivables": "1087920000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1738289000", "currentAccountsPayable": "0", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1476614000", "totalShareholderEquity": "898507000", "capitalLeaseObligations": "139074000", "otherCurrentLiabilities": "426718000", "totalCurrentLiabilities": "973703000", "otherNonCurrentLiabilities": "13242000", "totalNonCurrentLiabilities": "1539025000", "cashAndShortTermInvestments": "711584000", "commonStockSharesOutstanding": "479088000", "intangibleAssetsExcludingGoodwill": "240910000", "cashAndCashEquivalentsAtCarryingValue": "711584000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25203000", "profitLoss": "None", "dividendPayout": "9722000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "251888000", "capitalExpenditures": "17331000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-205739000", "cashflowFromInvestment": "110112000", "stockBasedCompensation": "121165000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9722000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-91581000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20689000", "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": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "income_statement": { "revenue": 544167000, "cost_of_revenue": 297097000, "gross_profit": 247070000, "ebit": 44834000, "ebitda": 64729000, "pretax_income": 19709000, "tax_provision": 5996000, "net_income": 14747000, "net_income_to_common": 14747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 563467000, "total_current_assets": 2666935000, "total_assets": 4381727000, "short_term_debt": 310808000, "long_term_debt": 1442668000, "total_debt": 1753476000, "total_liabilities": 3338669000, "total_equity": 860107000, "shares_outstanding": 478652000, "goodwill_and_intangibles": 702955000 }, "cash_flow": { "operating_cash_flow": 88320000, "capital_expenditure": 20558000, "free_cash_flow": 108878000, "dividends_paid": 9760000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28424, "ticker_id": 5034, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44834000", "ebitda": "64729000", "netIncome": "14747000", "grossProfit": "247070000", "depreciation": "None", "totalRevenue": "544167000", "costOfRevenue": "297097000", "interestIncome": "16944000", "incomeBeforeTax": "19709000", "interestExpense": "25125000", "operatingIncome": "48209000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5996000", "reportedCurrency": "USD", "netInterestIncome": "-8181000", "nonInterestIncome": "None", "operatingExpenses": "198861000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "297097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19895000", "sellingGeneralAndAdministrative": "181485000", "netIncomeFromContinuingOperations": "13713000" }, "balance": { "goodwill": "505555000", "inventory": "None", "commonStock": "5284000", "currentDebt": "None", "investments": "None", "totalAssets": "4381727000", "longTermDebt": "1442668000", "shortTermDebt": "310808000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "197400000", "reportedCurrency": "USD", "retainedEarnings": "-1041840000", "totalLiabilities": "3338669000", "otherCurrentAssets": "20033000", "totalCurrentAssets": "2666935000", "currentLongTermDebt": "None", "longTermInvestments": "254234000", "shortTermInvestments": "20033000", "currentNetReceivables": "2083435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1714792000", "currentAccountsPayable": "694736000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1442668000", "totalShareholderEquity": "860107000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1007197000", "totalCurrentLiabilities": "1701933000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1636736000", "cashAndShortTermInvestments": "563467000", "commonStockSharesOutstanding": "478652000", "intangibleAssetsExcludingGoodwill": "197400000", "cashAndCashEquivalentsAtCarryingValue": "563467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14747000", "profitLoss": "None", "dividendPayout": "9760000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "88320000", "capitalExpenditures": "20558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102245000", "cashflowFromInvestment": "9331000", "stockBasedCompensation": "85690000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9760000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-91989000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19895000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 544167000, "cost_of_revenue": 297097000, "gross_profit": 247070000, "research_and_development": 9600000, "selling_general_admin": 181485000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44834000, "depreciation_amortisation": 19895000, "ebitda": 64729000, "interest_expense": 25125000, "interest_income": null, "other_non_operating": null, "pretax_income": 19709000, "tax_provision": 5996000, "effective_tax_rate": null, "net_income": 14747000, "net_income_continuing_ops": 13713000, "net_income_to_common": 14747000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 563467000, "short_term_investments": 20033000, "net_receivables": 2083435000, "inventory": null, "other_current_assets": null, "total_current_assets": 2666935000, "net_ppe": null, "goodwill": 505555000, "intangible_assets": 197400000, "goodwill_and_intangibles": 702955000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1714792000, "total_assets": 4381727000, "short_term_debt": 310808000, "accounts_payable": 694736000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1701933000, "long_term_debt": 1442668000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1636736000, "total_liabilities": 3338669000, "total_debt": 1753476000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1041840000, "total_equity": 860107000, "shares_outstanding": 478652000, "operating_cash_flow": 88320000, "stock_based_compensation": 85690000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20558000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 9331000, "dividends_paid": 9760000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -102245000, "free_cash_flow": 108878000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44834000", "ebitda": "64729000", "netIncome": "14747000", "grossProfit": "247070000", "depreciation": "None", "totalRevenue": "544167000", "costOfRevenue": "297097000", "interestIncome": "16944000", "incomeBeforeTax": "19709000", "interestExpense": "25125000", "operatingIncome": "48209000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "5996000", "reportedCurrency": "USD", "netInterestIncome": "-8181000", "nonInterestIncome": "None", "operatingExpenses": "198861000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "297097000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19895000", "sellingGeneralAndAdministrative": "181485000", "netIncomeFromContinuingOperations": "13713000" }, "balance": { "goodwill": "505555000", "inventory": "None", "commonStock": "5284000", "currentDebt": "None", "investments": "None", "totalAssets": "4381727000", "longTermDebt": "1442668000", "shortTermDebt": "310808000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "197400000", "reportedCurrency": "USD", "retainedEarnings": "-1041840000", "totalLiabilities": "3338669000", "otherCurrentAssets": "20033000", "totalCurrentAssets": "2666935000", "currentLongTermDebt": "None", "longTermInvestments": "254234000", "shortTermInvestments": "20033000", "currentNetReceivables": "2083435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1714792000", "currentAccountsPayable": "694736000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1442668000", "totalShareholderEquity": "860107000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1007197000", "totalCurrentLiabilities": "1701933000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1636736000", "cashAndShortTermInvestments": "563467000", "commonStockSharesOutstanding": "478652000", "intangibleAssetsExcludingGoodwill": "197400000", "cashAndCashEquivalentsAtCarryingValue": "563467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14747000", "profitLoss": "None", "dividendPayout": "9760000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "88320000", "capitalExpenditures": "20558000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102245000", "cashflowFromInvestment": "9331000", "stockBasedCompensation": "85690000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9760000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-91989000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19895000", "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": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "income_statement": { "revenue": 533616000, "cost_of_revenue": 297413000, "gross_profit": 236203000, "ebit": 76715000, "ebitda": 96929000, "pretax_income": 55164000, "tax_provision": 17989000, "net_income": 37828000, "net_income_to_common": 37828000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 571659000, "total_current_assets": 2578882000, "total_assets": 4259195000, "short_term_debt": 323809000, "long_term_debt": 1447270000, "total_debt": 1771079000, "total_liabilities": 3217325000, "total_equity": 858133000, "shares_outstanding": 480861000, "goodwill_and_intangibles": 707249000 }, "cash_flow": { "operating_cash_flow": -52950000, "capital_expenditure": 18949000, "free_cash_flow": -34001000, "dividends_paid": 9836000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28425, "ticker_id": 5034, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "76715000", "ebitda": "96929000", "netIncome": "37828000", "grossProfit": "236203000", "depreciation": "None", "totalRevenue": "533616000", "costOfRevenue": "297413000", "interestIncome": "17145000", "incomeBeforeTax": "55164000", "interestExpense": "21551000", "operatingIncome": "68346000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "17989000", "reportedCurrency": "USD", "netInterestIncome": "-4406000", "nonInterestIncome": "None", "operatingExpenses": "167857000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "297413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20214000", "sellingGeneralAndAdministrative": "150143000", "netIncomeFromContinuingOperations": "37175000" }, "balance": { "goodwill": "505426000", "inventory": "None", "commonStock": "5248000", "currentDebt": "None", "investments": "None", "totalAssets": "4259195000", "longTermDebt": "1447270000", "shortTermDebt": "323809000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "201823000", "reportedCurrency": "USD", "retainedEarnings": "-1046827000", "totalLiabilities": "3217325000", "otherCurrentAssets": "14486000", "totalCurrentAssets": "2578882000", "currentLongTermDebt": "None", "longTermInvestments": "234942000", "shortTermInvestments": "None", "currentNetReceivables": "1992737000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1680313000", "currentAccountsPayable": "657389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1447270000", "totalShareholderEquity": "858133000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "917106000", "totalCurrentLiabilities": "1574495000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1642830000", "cashAndShortTermInvestments": "571659000", "commonStockSharesOutstanding": "480861000", "intangibleAssetsExcludingGoodwill": "201823000", "cashAndCashEquivalentsAtCarryingValue": "571659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37828000", "profitLoss": "None", "dividendPayout": "9836000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-52950000", "capitalExpenditures": "18949000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "253608000", "cashflowFromInvestment": "-197278000", "stockBasedCompensation": "66207000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9836000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100545000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20214000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 533616000, "cost_of_revenue": 297413000, "gross_profit": 236203000, "research_and_development": 10200000, "selling_general_admin": 150143000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 76715000, "depreciation_amortisation": 20214000, "ebitda": 96929000, "interest_expense": 21551000, "interest_income": null, "other_non_operating": null, "pretax_income": 55164000, "tax_provision": 17989000, "effective_tax_rate": null, "net_income": 37828000, "net_income_continuing_ops": 37175000, "net_income_to_common": 37828000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 571659000, "short_term_investments": null, "net_receivables": 1992737000, "inventory": null, "other_current_assets": null, "total_current_assets": 2578882000, "net_ppe": null, "goodwill": 505426000, "intangible_assets": 201823000, "goodwill_and_intangibles": 707249000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1680313000, "total_assets": 4259195000, "short_term_debt": 323809000, "accounts_payable": 657389000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1574495000, "long_term_debt": 1447270000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1642830000, "total_liabilities": 3217325000, "total_debt": 1771079000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1046827000, "total_equity": 858133000, "shares_outstanding": 480861000, "operating_cash_flow": -52950000, "stock_based_compensation": 66207000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18949000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -197278000, "dividends_paid": 9836000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 253608000, "free_cash_flow": -34001000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "76715000", "ebitda": "96929000", "netIncome": "37828000", "grossProfit": "236203000", "depreciation": "None", "totalRevenue": "533616000", "costOfRevenue": "297413000", "interestIncome": "17145000", "incomeBeforeTax": "55164000", "interestExpense": "21551000", "operatingIncome": "68346000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "17989000", "reportedCurrency": "USD", "netInterestIncome": "-4406000", "nonInterestIncome": "None", "operatingExpenses": "167857000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10200000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "297413000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20214000", "sellingGeneralAndAdministrative": "150143000", "netIncomeFromContinuingOperations": "37175000" }, "balance": { "goodwill": "505426000", "inventory": "None", "commonStock": "5248000", "currentDebt": "None", "investments": "None", "totalAssets": "4259195000", "longTermDebt": "1447270000", "shortTermDebt": "323809000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "201823000", "reportedCurrency": "USD", "retainedEarnings": "-1046827000", "totalLiabilities": "3217325000", "otherCurrentAssets": "14486000", "totalCurrentAssets": "2578882000", "currentLongTermDebt": "None", "longTermInvestments": "234942000", "shortTermInvestments": "None", "currentNetReceivables": "1992737000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1680313000", "currentAccountsPayable": "657389000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1447270000", "totalShareholderEquity": "858133000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "917106000", "totalCurrentLiabilities": "1574495000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1642830000", "cashAndShortTermInvestments": "571659000", "commonStockSharesOutstanding": "480861000", "intangibleAssetsExcludingGoodwill": "201823000", "cashAndCashEquivalentsAtCarryingValue": "571659000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37828000", "profitLoss": "None", "dividendPayout": "9836000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-52950000", "capitalExpenditures": "18949000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "253608000", "cashflowFromInvestment": "-197278000", "stockBasedCompensation": "66207000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9836000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100545000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20214000", "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": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "income_statement": { "revenue": 568850000, "cost_of_revenue": 315449000, "gross_profit": 253401000, "ebit": 91234000, "ebitda": 111870000, "pretax_income": 71098000, "tax_provision": 22057000, "net_income": 49210000, "net_income_to_common": 49210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 566791000, "total_current_assets": 2847465000, "total_assets": 4375652000, "short_term_debt": 275000000, "long_term_debt": 944961000, "total_debt": 1219961000, "total_liabilities": 3450781000, "total_equity": 912108000, "shares_outstanding": 477973000, "goodwill_and_intangibles": 712903000 }, "cash_flow": { "operating_cash_flow": 28092000, "capital_expenditure": 15217000, "free_cash_flow": 43309000, "dividends_paid": 4847000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28426, "ticker_id": 5034, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91234000", "ebitda": "111870000", "netIncome": "49210000", "grossProfit": "253401000", "depreciation": "None", "totalRevenue": "568850000", "costOfRevenue": "315449000", "interestIncome": "9764000", "incomeBeforeTax": "71098000", "interestExpense": "20136000", "operatingIncome": "55476000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "22057000", "reportedCurrency": "USD", "netInterestIncome": "-10372000", "nonInterestIncome": "None", "operatingExpenses": "197925000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "315449000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20636000", "sellingGeneralAndAdministrative": "181154000", "netIncomeFromContinuingOperations": "49041000" }, "balance": { "goodwill": "506548000", "inventory": "2522543000", "commonStock": "5198000", "currentDebt": "None", "investments": "None", "totalAssets": "4375652000", "longTermDebt": "944961000", "shortTermDebt": "275000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "206355000", "reportedCurrency": "USD", "retainedEarnings": "-1074819000", "totalLiabilities": "3450781000", "otherCurrentAssets": "361556000", "totalCurrentAssets": "2847465000", "currentLongTermDebt": "275000000", "longTermInvestments": "89138000", "shortTermInvestments": "None", "currentNetReceivables": "1919118000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1528187000", "currentAccountsPayable": "664264000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1219961000", "totalShareholderEquity": "912108000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1393541000", "totalCurrentLiabilities": "2332805000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1117976000", "cashAndShortTermInvestments": "566791000", "commonStockSharesOutstanding": "477973000", "intangibleAssetsExcludingGoodwill": "206355000", "cashAndCashEquivalentsAtCarryingValue": "566791000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49210000", "profitLoss": "None", "dividendPayout": "4847000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28092000", "capitalExpenditures": "15217000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94642000", "cashflowFromInvestment": "-19159000", "stockBasedCompensation": "96081000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4847000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-116990000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20636000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 568850000, "cost_of_revenue": 315449000, "gross_profit": 253401000, "research_and_development": 10400000, "selling_general_admin": 181154000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91234000, "depreciation_amortisation": 20636000, "ebitda": 111870000, "interest_expense": 20136000, "interest_income": null, "other_non_operating": null, "pretax_income": 71098000, "tax_provision": 22057000, "effective_tax_rate": null, "net_income": 49210000, "net_income_continuing_ops": 49041000, "net_income_to_common": 49210000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 566791000, "short_term_investments": null, "net_receivables": 1919118000, "inventory": 2522543000, "other_current_assets": null, "total_current_assets": 2847465000, "net_ppe": null, "goodwill": 506548000, "intangible_assets": 206355000, "goodwill_and_intangibles": 712903000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1528187000, "total_assets": 4375652000, "short_term_debt": 275000000, "accounts_payable": 664264000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2332805000, "long_term_debt": 944961000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1117976000, "total_liabilities": 3450781000, "total_debt": 1219961000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1074819000, "total_equity": 912108000, "shares_outstanding": 477973000, "operating_cash_flow": 28092000, "stock_based_compensation": 96081000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15217000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19159000, "dividends_paid": 4847000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -94642000, "free_cash_flow": 43309000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "91234000", "ebitda": "111870000", "netIncome": "49210000", "grossProfit": "253401000", "depreciation": "None", "totalRevenue": "568850000", "costOfRevenue": "315449000", "interestIncome": "9764000", "incomeBeforeTax": "71098000", "interestExpense": "20136000", "operatingIncome": "55476000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "22057000", "reportedCurrency": "USD", "netInterestIncome": "-10372000", "nonInterestIncome": "None", "operatingExpenses": "197925000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10400000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "315449000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20636000", "sellingGeneralAndAdministrative": "181154000", "netIncomeFromContinuingOperations": "49041000" }, "balance": { "goodwill": "506548000", "inventory": "2522543000", "commonStock": "5198000", "currentDebt": "None", "investments": "None", "totalAssets": "4375652000", "longTermDebt": "944961000", "shortTermDebt": "275000000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "206355000", "reportedCurrency": "USD", "retainedEarnings": "-1074819000", "totalLiabilities": "3450781000", "otherCurrentAssets": "361556000", "totalCurrentAssets": "2847465000", "currentLongTermDebt": "275000000", "longTermInvestments": "89138000", "shortTermInvestments": "None", "currentNetReceivables": "1919118000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1528187000", "currentAccountsPayable": "664264000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1219961000", "totalShareholderEquity": "912108000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1393541000", "totalCurrentLiabilities": "2332805000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1117976000", "cashAndShortTermInvestments": "566791000", "commonStockSharesOutstanding": "477973000", "intangibleAssetsExcludingGoodwill": "206355000", "cashAndCashEquivalentsAtCarryingValue": "566791000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49210000", "profitLoss": "None", "dividendPayout": "4847000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "28092000", "capitalExpenditures": "15217000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94642000", "cashflowFromInvestment": "-19159000", "stockBasedCompensation": "96081000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4847000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-116990000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20636000", "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": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "income_statement": { "revenue": 500174000, "cost_of_revenue": 273429000, "gross_profit": 226745000, "ebit": 52684000, "ebitda": 72984000, "pretax_income": 31889000, "tax_provision": 10626000, "net_income": 19945000, "net_income_to_common": 19945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 655641000, "total_current_assets": 1747007000, "total_assets": 3175937000, "short_term_debt": 239180000, "long_term_debt": 1183506000, "total_debt": 1422686000, "total_liabilities": 2277781000, "total_equity": 885083000, "shares_outstanding": 476452000, "goodwill_and_intangibles": 717629000 }, "cash_flow": { "operating_cash_flow": 173502000, "capital_expenditure": 16851000, "free_cash_flow": 190353000, "dividends_paid": 5114000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28427, "ticker_id": 5034, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52684000", "ebitda": "72984000", "netIncome": "19945000", "grossProfit": "226745000", "depreciation": "None", "totalRevenue": "500174000", "costOfRevenue": "273429000", "interestIncome": "16586000", "incomeBeforeTax": "31889000", "interestExpense": "20795000", "operatingIncome": "45268000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10626000", "reportedCurrency": "USD", "netInterestIncome": "-4209000", "nonInterestIncome": "None", "operatingExpenses": "181477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "273429000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20300000", "sellingGeneralAndAdministrative": "164468000", "netIncomeFromContinuingOperations": "21263000" }, "balance": { "goodwill": "506344000", "inventory": "1441107000", "commonStock": "5131000", "currentDebt": "None", "investments": "None", "totalAssets": "3175937000", "longTermDebt": "1183506000", "shortTermDebt": "239180000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "211285000", "reportedCurrency": "USD", "retainedEarnings": "-1119182000", "totalLiabilities": "2277781000", "otherCurrentAssets": "370808000", "totalCurrentAssets": "1747007000", "currentLongTermDebt": "239180000", "longTermInvestments": "169667000", "shortTermInvestments": "None", "currentNetReceivables": "720558000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1428930000", "currentAccountsPayable": "76000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1337867000", "totalShareholderEquity": "885083000", "capitalLeaseObligations": "154361000", "otherCurrentLiabilities": "396278000", "totalCurrentLiabilities": "929059000", "otherNonCurrentLiabilities": "12744000", "totalNonCurrentLiabilities": "1348722000", "cashAndShortTermInvestments": "655641000", "commonStockSharesOutstanding": "476452000", "intangibleAssetsExcludingGoodwill": "211285000", "cashAndCashEquivalentsAtCarryingValue": "655641000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21263000", "profitLoss": "None", "dividendPayout": "5114000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-848364000", "operatingCashflow": "173502000", "capitalExpenditures": "16851000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49421000", "cashflowFromInvestment": "-30226000", "stockBasedCompensation": "78093000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5114000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43416000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 500174000, "cost_of_revenue": 273429000, "gross_profit": 226745000, "research_and_development": 10900000, "selling_general_admin": 164468000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52684000, "depreciation_amortisation": 20300000, "ebitda": 72984000, "interest_expense": 20795000, "interest_income": null, "other_non_operating": null, "pretax_income": 31889000, "tax_provision": 10626000, "effective_tax_rate": null, "net_income": 19945000, "net_income_continuing_ops": 21263000, "net_income_to_common": 19945000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 655641000, "short_term_investments": null, "net_receivables": 720558000, "inventory": 1441107000, "other_current_assets": null, "total_current_assets": 1747007000, "net_ppe": null, "goodwill": 506344000, "intangible_assets": 211285000, "goodwill_and_intangibles": 717629000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1428930000, "total_assets": 3175937000, "short_term_debt": 239180000, "accounts_payable": 76000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 929059000, "long_term_debt": 1183506000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1348722000, "total_liabilities": 2277781000, "total_debt": 1422686000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1119182000, "total_equity": 885083000, "shares_outstanding": 476452000, "operating_cash_flow": 173502000, "stock_based_compensation": 78093000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16851000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -30226000, "dividends_paid": 5114000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49421000, "free_cash_flow": 190353000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52684000", "ebitda": "72984000", "netIncome": "19945000", "grossProfit": "226745000", "depreciation": "None", "totalRevenue": "500174000", "costOfRevenue": "273429000", "interestIncome": "16586000", "incomeBeforeTax": "31889000", "interestExpense": "20795000", "operatingIncome": "45268000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10626000", "reportedCurrency": "USD", "netInterestIncome": "-4209000", "nonInterestIncome": "None", "operatingExpenses": "181477000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "273429000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "20300000", "sellingGeneralAndAdministrative": "164468000", "netIncomeFromContinuingOperations": "21263000" }, "balance": { "goodwill": "506344000", "inventory": "1441107000", "commonStock": "5131000", "currentDebt": "None", "investments": "None", "totalAssets": "3175937000", "longTermDebt": "1183506000", "shortTermDebt": "239180000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "211285000", "reportedCurrency": "USD", "retainedEarnings": "-1119182000", "totalLiabilities": "2277781000", "otherCurrentAssets": "370808000", "totalCurrentAssets": "1747007000", "currentLongTermDebt": "239180000", "longTermInvestments": "169667000", "shortTermInvestments": "None", "currentNetReceivables": "720558000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1428930000", "currentAccountsPayable": "76000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1337867000", "totalShareholderEquity": "885083000", "capitalLeaseObligations": "154361000", "otherCurrentLiabilities": "396278000", "totalCurrentLiabilities": "929059000", "otherNonCurrentLiabilities": "12744000", "totalNonCurrentLiabilities": "1348722000", "cashAndShortTermInvestments": "655641000", "commonStockSharesOutstanding": "476452000", "intangibleAssetsExcludingGoodwill": "211285000", "cashAndCashEquivalentsAtCarryingValue": "655641000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "21263000", "profitLoss": "None", "dividendPayout": "5114000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-848364000", "operatingCashflow": "173502000", "capitalExpenditures": "16851000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49421000", "cashflowFromInvestment": "-30226000", "stockBasedCompensation": "78093000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5114000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-43416000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "20300000", "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": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "income_statement": { "revenue": 472544000, "cost_of_revenue": 254888000, "gross_profit": 217656000, "ebit": 44646000, "ebitda": 66510000, "pretax_income": 23866000, "tax_provision": 5314000, "net_income": 17046000, "net_income_to_common": 17046000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 559587000, "total_current_assets": 2421992000, "total_assets": 3858258000, "short_term_debt": 238878000, "long_term_debt": 1183443000, "total_debt": 1422321000, "total_liabilities": 3002599000, "total_equity": 844145000, "shares_outstanding": 477545000, "goodwill_and_intangibles": 697329000 }, "cash_flow": { "operating_cash_flow": 312897000, "capital_expenditure": 2179000, "free_cash_flow": 315076000, "dividends_paid": 4709000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28429, "ticker_id": 5034, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "44646000", "ebitda": "66510000", "netIncome": "17046000", "grossProfit": "217656000", "depreciation": "None", "totalRevenue": "472544000", "costOfRevenue": "254888000", "interestIncome": "10150000", "incomeBeforeTax": "23866000", "interestExpense": "20780000", "operatingIncome": "50465000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5314000", "reportedCurrency": "USD", "netInterestIncome": "-20780000", "nonInterestIncome": "None", "operatingExpenses": "167191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "254888000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21864000", "sellingGeneralAndAdministrative": "152252000", "netIncomeFromContinuingOperations": "18552000" }, "balance": { "goodwill": "500797000", "inventory": "2122221000", "commonStock": "5067000", "currentDebt": "None", "investments": "None", "totalAssets": "3858258000", "longTermDebt": "1183443000", "shortTermDebt": "238878000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "196532000", "reportedCurrency": "USD", "retainedEarnings": "-1134204000", "totalLiabilities": "3002599000", "otherCurrentAssets": "16407000", "totalCurrentAssets": "2421992000", "currentLongTermDebt": "238878000", "longTermInvestments": "81171000", "shortTermInvestments": "None", "currentNetReceivables": "1845998000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1436266000", "currentAccountsPayable": "627194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1183443000", "totalShareholderEquity": "844145000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1012551000", "totalCurrentLiabilities": "1878623000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1123976000", "cashAndShortTermInvestments": "559587000", "commonStockSharesOutstanding": "477545000", "intangibleAssetsExcludingGoodwill": "196532000", "cashAndCashEquivalentsAtCarryingValue": "559587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17046000", "profitLoss": "None", "dividendPayout": "4709000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "131884000", "operatingCashflow": "312897000", "capitalExpenditures": "2179000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-262353000", "cashflowFromInvestment": "-5209000", "stockBasedCompensation": "69268000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4709000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-142550000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9264000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 472544000, "cost_of_revenue": 254888000, "gross_profit": 217656000, "research_and_development": 12600000, "selling_general_admin": 152252000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 44646000, "depreciation_amortisation": 21864000, "ebitda": 66510000, "interest_expense": 20780000, "interest_income": null, "other_non_operating": null, "pretax_income": 23866000, "tax_provision": 5314000, "effective_tax_rate": null, "net_income": 17046000, "net_income_continuing_ops": 18552000, "net_income_to_common": 17046000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 559587000, "short_term_investments": null, "net_receivables": 1845998000, "inventory": 2122221000, "other_current_assets": null, "total_current_assets": 2421992000, "net_ppe": null, "goodwill": 500797000, "intangible_assets": 196532000, "goodwill_and_intangibles": 697329000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1436266000, "total_assets": 3858258000, "short_term_debt": 238878000, "accounts_payable": 627194000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1878623000, "long_term_debt": 1183443000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1123976000, "total_liabilities": 3002599000, "total_debt": 1422321000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1134204000, "total_equity": 844145000, "shares_outstanding": 477545000, "operating_cash_flow": 312897000, "stock_based_compensation": 69268000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2179000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -5209000, "dividends_paid": 4709000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -262353000, "free_cash_flow": 315076000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "44646000", "ebitda": "66510000", "netIncome": "17046000", "grossProfit": "217656000", "depreciation": "None", "totalRevenue": "472544000", "costOfRevenue": "254888000", "interestIncome": "10150000", "incomeBeforeTax": "23866000", "interestExpense": "20780000", "operatingIncome": "50465000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "5314000", "reportedCurrency": "USD", "netInterestIncome": "-20780000", "nonInterestIncome": "None", "operatingExpenses": "167191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12600000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "254888000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "21864000", "sellingGeneralAndAdministrative": "152252000", "netIncomeFromContinuingOperations": "18552000" }, "balance": { "goodwill": "500797000", "inventory": "2122221000", "commonStock": "5067000", "currentDebt": "None", "investments": "None", "totalAssets": "3858258000", "longTermDebt": "1183443000", "shortTermDebt": "238878000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "196532000", "reportedCurrency": "USD", "retainedEarnings": "-1134204000", "totalLiabilities": "3002599000", "otherCurrentAssets": "16407000", "totalCurrentAssets": "2421992000", "currentLongTermDebt": "238878000", "longTermInvestments": "81171000", "shortTermInvestments": "None", "currentNetReceivables": "1845998000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1436266000", "currentAccountsPayable": "627194000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1183443000", "totalShareholderEquity": "844145000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1012551000", "totalCurrentLiabilities": "1878623000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1123976000", "cashAndShortTermInvestments": "559587000", "commonStockSharesOutstanding": "477545000", "intangibleAssetsExcludingGoodwill": "196532000", "cashAndCashEquivalentsAtCarryingValue": "559587000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17046000", "profitLoss": "None", "dividendPayout": "4709000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "131884000", "operatingCashflow": "312897000", "capitalExpenditures": "2179000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-262353000", "cashflowFromInvestment": "-5209000", "stockBasedCompensation": "69268000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4709000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-142550000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9264000", "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": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "income_statement": { "revenue": 479709000, "cost_of_revenue": 267539000, "gross_profit": 212170000, "ebit": -11363000, "ebitda": 7831000, "pretax_income": -31277000, "tax_provision": -9067000, "net_income": -19704000, "net_income_to_common": -19704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 526293000, "total_current_assets": 2655680000, "total_assets": 4081687000, "short_term_debt": 17175000, "long_term_debt": 1394006000, "total_debt": 1411181000, "total_liabilities": 3262540000, "total_equity": 732548000, "shares_outstanding": 391745000, "goodwill_and_intangibles": 703835000 }, "cash_flow": { "operating_cash_flow": -105683000, "capital_expenditure": 17014000, "free_cash_flow": -88669000, "dividends_paid": 3374000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 28430, "ticker_id": 5034, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T19:45:47.590741+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-11363000", "ebitda": "7831000", "netIncome": "-19704000", "grossProfit": "212170000", "depreciation": "None", "totalRevenue": "479709000", "costOfRevenue": "267539000", "interestIncome": "13371000", "incomeBeforeTax": "-31277000", "interestExpense": "19914000", "operatingIncome": "-12914000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-9067000", "reportedCurrency": "USD", "netInterestIncome": "-19914000", "nonInterestIncome": "None", "operatingExpenses": "225084000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9900000", "otherNonOperatingIncome": "1401000", "costofGoodsAndServicesSold": "267539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19194000", "sellingGeneralAndAdministrative": "209764000", "netIncomeFromContinuingOperations": "-22210000" }, "balance": { "goodwill": "503374000", "inventory": "16314000", "commonStock": "5545000", "currentDebt": "None", "investments": "None", "totalAssets": "4081687000", "longTermDebt": "1394006000", "shortTermDebt": "17175000", "treasuryStock": "-753331000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "200461000", "reportedCurrency": "USD", "retainedEarnings": "-1146350000", "totalLiabilities": "3262540000", "otherCurrentAssets": "216314000", "totalCurrentAssets": "2655680000", "currentLongTermDebt": "None", "longTermInvestments": "80550000", "shortTermInvestments": "None", "currentNetReceivables": "1913073000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1426007000", "currentAccountsPayable": "623803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "299944000", "shortLongTermDebtTotal": "1394006000", "totalShareholderEquity": "732548000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1063617000", "totalCurrentLiabilities": "1687420000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1575120000", "cashAndShortTermInvestments": "526293000", "commonStockSharesOutstanding": "391745000", "intangibleAssetsExcludingGoodwill": "200461000", "cashAndCashEquivalentsAtCarryingValue": "526293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22210000", "profitLoss": "None", "dividendPayout": "3374000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-600985000", "operatingCashflow": "-105683000", "capitalExpenditures": "17014000", "changeInReceivables": "616934000", "changeInExchangeRate": "None", "cashflowFromFinancing": "148179000", "cashflowFromInvestment": "-16276000", "stockBasedCompensation": "126644000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3374000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "26220000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-109315000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19194000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 479709000, "cost_of_revenue": 267539000, "gross_profit": 212170000, "research_and_development": 9900000, "selling_general_admin": 209764000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -11363000, "depreciation_amortisation": 19194000, "ebitda": 7831000, "interest_expense": 19914000, "interest_income": null, "other_non_operating": null, "pretax_income": -31277000, "tax_provision": -9067000, "effective_tax_rate": null, "net_income": -19704000, "net_income_continuing_ops": -22210000, "net_income_to_common": -19704000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 526293000, "short_term_investments": null, "net_receivables": 1913073000, "inventory": 16314000, "other_current_assets": null, "total_current_assets": 2655680000, "net_ppe": null, "goodwill": 503374000, "intangible_assets": 200461000, "goodwill_and_intangibles": 703835000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1426007000, "total_assets": 4081687000, "short_term_debt": 17175000, "accounts_payable": 623803000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1687420000, "long_term_debt": 1394006000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1575120000, "total_liabilities": 3262540000, "total_debt": 1411181000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -1146350000, "total_equity": 732548000, "shares_outstanding": 391745000, "operating_cash_flow": -105683000, "stock_based_compensation": 126644000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17014000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16276000, "dividends_paid": 3374000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 148179000, "free_cash_flow": -88669000, "net_change_in_cash": 26220000 }, "raw_data": { "income": { "ebit": "-11363000", "ebitda": "7831000", "netIncome": "-19704000", "grossProfit": "212170000", "depreciation": "None", "totalRevenue": "479709000", "costOfRevenue": "267539000", "interestIncome": "13371000", "incomeBeforeTax": "-31277000", "interestExpense": "19914000", "operatingIncome": "-12914000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-9067000", "reportedCurrency": "USD", "netInterestIncome": "-19914000", "nonInterestIncome": "None", "operatingExpenses": "225084000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9900000", "otherNonOperatingIncome": "1401000", "costofGoodsAndServicesSold": "267539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "19194000", "sellingGeneralAndAdministrative": "209764000", "netIncomeFromContinuingOperations": "-22210000" }, "balance": { "goodwill": "503374000", "inventory": "16314000", "commonStock": "5545000", "currentDebt": "None", "investments": "None", "totalAssets": "4081687000", "longTermDebt": "1394006000", "shortTermDebt": "17175000", "treasuryStock": "-753331000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "200461000", "reportedCurrency": "USD", "retainedEarnings": "-1146350000", "totalLiabilities": "3262540000", "otherCurrentAssets": "216314000", "totalCurrentAssets": "2655680000", "currentLongTermDebt": "None", "longTermInvestments": "80550000", "shortTermInvestments": "None", "currentNetReceivables": "1913073000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1426007000", "currentAccountsPayable": "623803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "299944000", "shortLongTermDebtTotal": "1394006000", "totalShareholderEquity": "732548000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1063617000", "totalCurrentLiabilities": "1687420000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1575120000", "cashAndShortTermInvestments": "526293000", "commonStockSharesOutstanding": "391745000", "intangibleAssetsExcludingGoodwill": "200461000", "cashAndCashEquivalentsAtCarryingValue": "526293000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-22210000", "profitLoss": "None", "dividendPayout": "3374000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-600985000", "operatingCashflow": "-105683000", "capitalExpenditures": "17014000", "changeInReceivables": "616934000", "changeInExchangeRate": "None", "cashflowFromFinancing": "148179000", "cashflowFromInvestment": "-16276000", "stockBasedCompensation": "126644000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "3374000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "26220000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-109315000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "19194000", "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" ] } } }