{ "ticker": { "uuid": "97e7aba9-f761-43dc-80a7-d00eae2fddbc", "symbol": "POOL", "name": "Pool Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Industrial Distribution", "page_url": "https://sharemaestro.com/factors/ticker/97e7aba9-f761-43dc-80a7-d00eae2fddbc/", "api_url": "https://sharemaestro.com/factors/api/tickers/97e7aba9-f761-43dc-80a7-d00eae2fddbc/" }, "ticker_metadata": { "id": 7743, "uuid": "97e7aba9-f761-43dc-80a7-d00eae2fddbc", "symbol": "POOL", "name": "Pool Corporation", "asset_type": "equity", "market_cap": 6610761000, "stock_exchange_id": 2, "industry": "Industrial Distribution", "sector": "Industrials", "description": "Pool Corporation is a major distributor of swimming pool supplies, equipment, and related outdoor products.", "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": "97e7aba9-f761-43dc-80a7-d00eae2fddbc", "symbol": "POOL", "name": "Pool Corporation", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Industrial Distribution", "page_url": "https://sharemaestro.com/factors/ticker/97e7aba9-f761-43dc-80a7-d00eae2fddbc/", "api_url": "https://sharemaestro.com/factors/api/tickers/97e7aba9-f761-43dc-80a7-d00eae2fddbc/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.2, "value": 0.28, "quality": 0.77, "momentum": 0.06, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 185.52, "market_cap": 6759977760, "pe_ratio": 16.6466, "earnings_yield": 0.0601, "ebitda_to_ev": 0.079, "shareholder_yield": 0.048, "roe": 0.3583, "piotroski_f_score": 5, "momentum_12_1": -0.3585, "volatility_252d": 0.3648 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:57.231024+00:00", "batch_id": "" }, "size": { "price_close": 185.52, "market_cap": 6759977760, "market_cap_usd": 6759977760, "enterprise_value": 8051324760, "shares_outstanding": 36438000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 16.6466, "pb_ratio": 5.9652, "ptbv_ratio": 46.8243, "ps_ratio": 1.2622, "pcf_ratio": 9.5958, "pfcf_ratio": 8.4095, "ev_ebitda": 12.6549, "ev_ebit": 13.755, "ev_sales": 1.5033, "ev_fcf": 10.016, "earnings_yield": 0.0601, "fcf_yield": 0.0998, "price_to_sales": 1.2622, "price_to_book": 5.9652, "price_to_cashflow": 9.5958, "ebitda_to_ev": 0.079, "sales_yield": 0.6652 }, "yield": { "dividend_yield": 0.048, "buyback_yield": 0, "shareholder_yield": 0.048, "debt_paydown_yield": null, "total_yield": 0.048 }, "quality": { "gross_margin": 0.2969, "operating_margin": 0.1093, "net_margin": 0.0758, "ebitda_margin": 0.1188, "fcf_margin": 0.1501, "roe": 0.3583, "roa": 0.1015, "roic": 0.1825, "roc_greenblatt": null, "asset_turnover": 1.3392, "cash_conversion": 1.9795, "accruals_ratio": -0.0746, "sbc_to_revenue": 0.0074, "piotroski_f_score": 5, "altman_z_score": 3.7271, "earnings_stability_5y": 0.661, "revenue_stability_5y": 0.2067, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3976, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.5291, "net_debt_to_ebitda": 2.0297, "debt_to_assets": 0.339, "interest_coverage": 12.2016, "current_ratio": 1.8717, "quick_ratio": 0.5457, "net_debt": 1291347000, "local_beta": 0.0008, "volatility_252d": 0.3648, "volatility_60d": 0.8311, "max_drawdown_12m": -0.4638, "risk_adjusted_momentum": -0.9826 }, "growth": { "revenue_growth_1y": 0.0179, "revenue_growth_3y_cagr": -0.0505, "revenue_growth_5y_cagr": 0.0609, "eps_growth_1y": -0.0071, "eps_growth_3y_cagr": -0.1842, "eps_growth_5y_cagr": 0.0208, "fcf_growth_1y": 0.3472, "book_value_growth_1y": -0.0458, "revenue_growth": 0.0179, "earnings_growth": -0.0071 }, "momentum": { "price_return_1m": -0.0047, "price_return_3m": -0.1199, "price_return_6m": -0.2149, "price_return_9m": -0.4326, "price_return_12m": -0.3614, "price_return_12m_ex1m": -0.3585, "momentum_6m": -0.2149, "momentum_12m": -0.3614, "momentum_12_1": -0.3585, "distance_from_52w_high": -0.4326, "distance_from_52w_low": 0.058, "relative_strength": -0.5194 }, "raw_ttm": { "revenue_ttm": 5355884000, "gross_profit_ttm": 1589959000, "ebit_ttm": 585336000, "ebitda_ttm": 636223000, "net_income_ttm": 406087000, "eps_diluted_ttm": 11.1446, "operating_cash_flow_ttm": 704476000, "capital_expenditure_ttm": 99373000, "fcf_ttm": 803849000, "dividends_paid_ttm": 324606000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 47972000, "cash_and_equivalents": 64458000, "total_current_assets": 2344200000, "total_current_liabilities": 1252466000, "net_ppe": null, "total_assets": 3999306000, "total_debt": 1355805000, "total_equity": 1133245000, "net_working_capital": 1149182000, "book_value_per_share": 31.1006, "retained_earnings": 463217000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 144369000, "tangible_book_per_share": 3.962 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 44, "rank_pb": 82, "rank_ptbv": 96, "rank_ps": 34, "rank_pcf": 41, "rank_ev_ebitda": 54, "rank_ev_ebit": 53, "rank_earnings_yield": 44, "rank_fcf_yield": 40, "rank_dividend_yield": 15, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 8, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 71, "rank_fcf_margin": 59, "rank_piotroski": 68, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 65, "rank_eps_growth_5y": 72, "rank_revenue_growth_1y": 69, "rank_momentum_12m": 89, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 90 }, "composites": { "value_composite": 72, "quality_composite": 23, "momentum_composite": 94, "growth_composite": 92, "yield_composite": 11, "svqf_composite": 22, "vc1_composite": 68, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 80, "quality_value_composite": 0.4643, "os_score": 0.2, "value_percentile": 0.28, "quality_percentile": 0.77, "momentum_percentile": 0.06, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 36, "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": true, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 2392, "ticker_id": 7743, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:57.231024+00:00", "batch_id": "", "os_score_delta": null, "price_close": 185.52, "market_cap": 6759977760, "market_cap_usd": 6759977760, "enterprise_value": 8051324760, "shares_outstanding": 36438000, "fx_rate_to_usd": null, "pe_ratio": 16.64662439, "pb_ratio": 5.96515119, "ptbv_ratio": 46.82430272, "ps_ratio": 1.26215911, "pcf_ratio": 9.5957531, "pfcf_ratio": 8.40951194, "ev_ebitda": 12.65487849, "ev_ebit": 13.75504797, "ev_sales": 1.5032672, "ev_fcf": 10.01596663, "earnings_yield": 0.06007224, "fcf_yield": 0.09984059, "dividend_yield": 0.0480188, "buyback_yield": 0, "shareholder_yield": 0.0480188, "debt_paydown_yield": null, "total_yield": 0.0480188, "gross_margin": 0.29686211, "operating_margin": 0.1092884, "net_margin": 0.07582072, "ebitda_margin": 0.11878954, "fcf_margin": 0.15008708, "roe": 0.35833999, "roa": 0.10153937, "roic": 0.18245889, "roc_greenblatt": null, "asset_turnover": 1.33920335, "cash_conversion": 1.97949947, "accruals_ratio": -0.07461019, "sbc_to_revenue": 0.00735845, "debt_to_equity": 2.52907447, "net_debt_to_ebitda": 2.02970814, "debt_to_assets": 0.33901007, "interest_coverage": 12.20161761, "current_ratio": 1.87166757, "quick_ratio": 0.5456715, "net_debt": 1291347000, "revenue_growth_1y": 0.01790611, "revenue_growth_3y_cagr": -0.05053506, "revenue_growth_5y_cagr": 0.06085604, "eps_growth_1y": -0.00708583, "eps_growth_3y_cagr": -0.18417676, "eps_growth_5y_cagr": 0.02075241, "fcf_growth_1y": 0.34715544, "book_value_growth_1y": -0.04582564, "piotroski_f_score": 5, "altman_z_score": 3.72709853, "earnings_stability_5y": 0.661009, "revenue_stability_5y": 0.206667, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00465321, "price_return_3m": -0.11990656, "price_return_6m": -0.21492655, "price_return_9m": -0.43264893, "price_return_12m": -0.36144002, "price_return_12m_ex1m": -0.35845478, "distance_from_52w_high": -0.43264893, "distance_from_52w_low": 0.05799829, "relative_strength": -0.51938107, "local_beta": 0.0008, "volatility_252d": 0.364785, "volatility_60d": 0.831077, "max_drawdown_12m": -0.46375048, "revenue_ttm": 5355884000, "gross_profit_ttm": 1589959000, "ebit_ttm": 585336000, "ebitda_ttm": 636223000, "net_income_ttm": 406087000, "eps_diluted_ttm": 11.14460179, "operating_cash_flow_ttm": 704476000, "capital_expenditure_ttm": 99373000, "fcf_ttm": 803849000, "dividends_paid_ttm": 324606000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 47972000, "cash_and_equivalents": 64458000, "total_current_assets": 2344200000, "total_current_liabilities": 1252466000, "net_ppe": null, "total_assets": 3999306000, "total_debt": 1355805000, "total_equity": 1133245000, "net_working_capital": 1149182000, "book_value_per_share": 31.1006367, "retained_earnings": 463217000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 144369000, "tangible_book_per_share": 3.96204512, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 44, "rank_pb": 82, "rank_ptbv": 96, "rank_ps": 34, "rank_pcf": 41, "rank_ev_ebitda": 54, "rank_ev_ebit": 53, "rank_earnings_yield": 44, "rank_fcf_yield": 40, "rank_dividend_yield": 15, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 8, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 71, "rank_fcf_margin": 59, "rank_piotroski": 68, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 65, "rank_eps_growth_5y": 72, "rank_revenue_growth_1y": 69, "rank_momentum_12m": 89, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 90, "value_composite": 72, "quality_composite": 23, "momentum_composite": 94, "growth_composite": 92, "yield_composite": 11, "svqf_composite": 22, "vc1_composite": 68, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 80, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 36, "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": 185.52, "os": 0.2, "value": 0.28, "quality": 0.77, "momentum": 0.06, "confidence": 1, "coverage": 1, "pe_ratio": 16.6466, "earnings_yield": 0.0601, "shareholder_yield": 0.048, "roe": 0.3583, "momentum_12_1": -0.3585, "complete_fields": { "id": 2392, "ticker_id": 7743, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:57.231024+00:00", "batch_id": "", "os_score_delta": null, "price_close": 185.52, "market_cap": 6759977760, "market_cap_usd": 6759977760, "enterprise_value": 8051324760, "shares_outstanding": 36438000, "fx_rate_to_usd": null, "pe_ratio": 16.64662439, "pb_ratio": 5.96515119, "ptbv_ratio": 46.82430272, "ps_ratio": 1.26215911, "pcf_ratio": 9.5957531, "pfcf_ratio": 8.40951194, "ev_ebitda": 12.65487849, "ev_ebit": 13.75504797, "ev_sales": 1.5032672, "ev_fcf": 10.01596663, "earnings_yield": 0.06007224, "fcf_yield": 0.09984059, "dividend_yield": 0.0480188, "buyback_yield": 0, "shareholder_yield": 0.0480188, "debt_paydown_yield": null, "total_yield": 0.0480188, "gross_margin": 0.29686211, "operating_margin": 0.1092884, "net_margin": 0.07582072, "ebitda_margin": 0.11878954, "fcf_margin": 0.15008708, "roe": 0.35833999, "roa": 0.10153937, "roic": 0.18245889, "roc_greenblatt": null, "asset_turnover": 1.33920335, "cash_conversion": 1.97949947, "accruals_ratio": -0.07461019, "sbc_to_revenue": 0.00735845, "debt_to_equity": 2.52907447, "net_debt_to_ebitda": 2.02970814, "debt_to_assets": 0.33901007, "interest_coverage": 12.20161761, "current_ratio": 1.87166757, "quick_ratio": 0.5456715, "net_debt": 1291347000, "revenue_growth_1y": 0.01790611, "revenue_growth_3y_cagr": -0.05053506, "revenue_growth_5y_cagr": 0.06085604, "eps_growth_1y": -0.00708583, "eps_growth_3y_cagr": -0.18417676, "eps_growth_5y_cagr": 0.02075241, "fcf_growth_1y": 0.34715544, "book_value_growth_1y": -0.04582564, "piotroski_f_score": 5, "altman_z_score": 3.72709853, "earnings_stability_5y": 0.661009, "revenue_stability_5y": 0.206667, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00465321, "price_return_3m": -0.11990656, "price_return_6m": -0.21492655, "price_return_9m": -0.43264893, "price_return_12m": -0.36144002, "price_return_12m_ex1m": -0.35845478, "distance_from_52w_high": -0.43264893, "distance_from_52w_low": 0.05799829, "relative_strength": -0.51938107, "local_beta": 0.0008, "volatility_252d": 0.364785, "volatility_60d": 0.831077, "max_drawdown_12m": -0.46375048, "revenue_ttm": 5355884000, "gross_profit_ttm": 1589959000, "ebit_ttm": 585336000, "ebitda_ttm": 636223000, "net_income_ttm": 406087000, "eps_diluted_ttm": 11.14460179, "operating_cash_flow_ttm": 704476000, "capital_expenditure_ttm": 99373000, "fcf_ttm": 803849000, "dividends_paid_ttm": 324606000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 47972000, "cash_and_equivalents": 64458000, "total_current_assets": 2344200000, "total_current_liabilities": 1252466000, "net_ppe": null, "total_assets": 3999306000, "total_debt": 1355805000, "total_equity": 1133245000, "net_working_capital": 1149182000, "book_value_per_share": 31.1006367, "retained_earnings": 463217000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 144369000, "tangible_book_per_share": 3.96204512, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 44, "rank_pb": 82, "rank_ptbv": 96, "rank_ps": 34, "rank_pcf": 41, "rank_ev_ebitda": 54, "rank_ev_ebit": 53, "rank_earnings_yield": 44, "rank_fcf_yield": 40, "rank_dividend_yield": 15, "rank_shareholder_yield": 16, "rank_total_yield": 16, "rank_roe": 8, "rank_roc": 50, "rank_roic": 19, "rank_gross_margin": 71, "rank_fcf_margin": 59, "rank_piotroski": 68, "rank_accruals": 30, "rank_sue": 50, "rank_eps_growth_1y": 65, "rank_eps_growth_5y": 72, "rank_revenue_growth_1y": 69, "rank_momentum_12m": 89, "rank_momentum_12m_ex1m": 90, "rank_relative_strength": 90, "value_composite": 72, "quality_composite": 23, "momentum_composite": 94, "growth_composite": 92, "yield_composite": 11, "svqf_composite": 22, "vc1_composite": 68, "vc2_composite": 29, "vc3_composite": 29, "trending_value_composite": null, "overall_composite": 80, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 82, "small_cap_core_rank": 36, "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": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "income_statement": { "revenue": 5289396000, "cost_of_revenue": 3716938000, "gross_profit": 1572458000, "ebit": 580204000, "ebitda": 631809000, "pretax_income": 533434000, "tax_provision": 127132000, "net_income": 406404000, "net_income_to_common": 406404000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104963000, "total_current_assets": 1969864000, "total_assets": 3626126000, "short_term_debt": 118365000, "long_term_debt": 1186424000, "total_debt": 1304789000, "total_liabilities": 2440897000, "total_equity": 1185229000, "shares_outstanding": 37288000, "goodwill_and_intangibles": 991227000 }, "cash_flow": { "operating_cash_flow": 365850000, "capital_expenditure": 56334000, "free_cash_flow": 422184000, "dividends_paid": 184916000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149503, "ticker_id": 7743, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "580204000", "ebitda": "631809000", "netIncome": "406404000", "grossProfit": "1572458000", "depreciation": "None", "totalRevenue": "5289396000", "costOfRevenue": "3716938000", "interestIncome": "None", "incomeBeforeTax": "533434000", "interestExpense": "46770000", "operatingIncome": "580204000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "127132000", "reportedCurrency": "USD", "netInterestIncome": "-46770000", "nonInterestIncome": "None", "operatingExpenses": "992254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3716938000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51605000", "sellingGeneralAndAdministrative": "992254000", "netIncomeFromContinuingOperations": "406404000" }, "balance": { "goodwill": "707345000", "inventory": "1454672000", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "3626126000", "longTermDebt": "1186424000", "shortTermDebt": "118365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "283882000", "reportedCurrency": "USD", "retainedEarnings": "520662000", "totalLiabilities": "2440897000", "otherCurrentAssets": "274166000", "totalCurrentAssets": "1969864000", "currentLongTermDebt": "13029000", "longTermInvestments": "1576000", "shortTermInvestments": "None", "currentNetReceivables": "136063000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1656262000", "currentAccountsPayable": "652619000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "348607000", "totalShareholderEquity": "1185229000", "capitalLeaseObligations": "335578000", "otherCurrentLiabilities": "109301000", "totalCurrentLiabilities": "880285000", "otherNonCurrentLiabilities": "48313000", "totalNonCurrentLiabilities": "1560612000", "cashAndShortTermInvestments": "104963000", "commonStockSharesOutstanding": "37288000", "intangibleAssetsExcludingGoodwill": "283882000", "cashAndCashEquivalentsAtCarryingValue": "104963000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "406404000", "profitLoss": "None", "dividendPayout": "184916000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-147405000", "operatingCashflow": "365850000", "capitalExpenditures": "56334000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-273379000", "cashflowFromInvestment": "-67792000", "stockBasedCompensation": "22733000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "184916000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-346286000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42678000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5289396000, "cost_of_revenue": 3716938000, "gross_profit": 1572458000, "research_and_development": null, "selling_general_admin": 992254000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 580204000, "depreciation_amortisation": 51605000, "ebitda": 631809000, "interest_expense": 46770000, "interest_income": null, "other_non_operating": null, "pretax_income": 533434000, "tax_provision": 127132000, "effective_tax_rate": null, "net_income": 406404000, "net_income_continuing_ops": 406404000, "net_income_to_common": 406404000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104963000, "short_term_investments": null, "net_receivables": 136063000, "inventory": 1454672000, "other_current_assets": null, "total_current_assets": 1969864000, "net_ppe": null, "goodwill": 707345000, "intangible_assets": 283882000, "goodwill_and_intangibles": 991227000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1656262000, "total_assets": 3626126000, "short_term_debt": 118365000, "accounts_payable": 652619000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 880285000, "long_term_debt": 1186424000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1560612000, "total_liabilities": 2440897000, "total_debt": 1304789000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 520662000, "total_equity": 1185229000, "shares_outstanding": 37288000, "operating_cash_flow": 365850000, "stock_based_compensation": 22733000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56334000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67792000, "dividends_paid": 184916000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -273379000, "free_cash_flow": 422184000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "580204000", "ebitda": "631809000", "netIncome": "406404000", "grossProfit": "1572458000", "depreciation": "None", "totalRevenue": "5289396000", "costOfRevenue": "3716938000", "interestIncome": "None", "incomeBeforeTax": "533434000", "interestExpense": "46770000", "operatingIncome": "580204000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "127132000", "reportedCurrency": "USD", "netInterestIncome": "-46770000", "nonInterestIncome": "None", "operatingExpenses": "992254000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3716938000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51605000", "sellingGeneralAndAdministrative": "992254000", "netIncomeFromContinuingOperations": "406404000" }, "balance": { "goodwill": "707345000", "inventory": "1454672000", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "3626126000", "longTermDebt": "1186424000", "shortTermDebt": "118365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "283882000", "reportedCurrency": "USD", "retainedEarnings": "520662000", "totalLiabilities": "2440897000", "otherCurrentAssets": "274166000", "totalCurrentAssets": "1969864000", "currentLongTermDebt": "13029000", "longTermInvestments": "1576000", "shortTermInvestments": "None", "currentNetReceivables": "136063000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1656262000", "currentAccountsPayable": "652619000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "348607000", "totalShareholderEquity": "1185229000", "capitalLeaseObligations": "335578000", "otherCurrentLiabilities": "109301000", "totalCurrentLiabilities": "880285000", "otherNonCurrentLiabilities": "48313000", "totalNonCurrentLiabilities": "1560612000", "cashAndShortTermInvestments": "104963000", "commonStockSharesOutstanding": "37288000", "intangibleAssetsExcludingGoodwill": "283882000", "cashAndCashEquivalentsAtCarryingValue": "104963000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "406404000", "profitLoss": "None", "dividendPayout": "184916000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-147405000", "operatingCashflow": "365850000", "capitalExpenditures": "56334000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-273379000", "cashflowFromInvestment": "-67792000", "stockBasedCompensation": "22733000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "184916000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-346286000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42678000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "income_statement": { "revenue": 5310953000, "cost_of_revenue": 3735606000, "gross_profit": 1575347000, "ebit": 617204000, "ebitda": 662685000, "pretax_income": 566954000, "tax_provision": 132836000, "net_income": 434325000, "net_income_to_common": 434325000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77862000, "total_current_assets": 1729114000, "total_assets": 3368184000, "short_term_debt": 147757000, "long_term_debt": 900883000, "total_debt": 1048640000, "total_liabilities": 2094719000, "total_equity": 1273465000, "shares_outstanding": 38228000, "goodwill_and_intangibles": 989642000 }, "cash_flow": { "operating_cash_flow": 659186000, "capital_expenditure": 59476000, "free_cash_flow": 718662000, "dividends_paid": 179633000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149508, "ticker_id": 7743, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "617204000", "ebitda": "662685000", "netIncome": "434325000", "grossProfit": "1575347000", "depreciation": "None", "totalRevenue": "5310953000", "costOfRevenue": "3735606000", "interestIncome": "None", "incomeBeforeTax": "566954000", "interestExpense": "50250000", "operatingIncome": "617204000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "132836000", "reportedCurrency": "USD", "netInterestIncome": "-50250000", "nonInterestIncome": "None", "operatingExpenses": "958143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3735606000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45481000", "sellingGeneralAndAdministrative": "867875000", "netIncomeFromContinuingOperations": "434325000" }, "balance": { "goodwill": "698910000", "inventory": "1289300000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "3368184000", "longTermDebt": "900883000", "shortTermDebt": "147757000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "290732000", "reportedCurrency": "USD", "retainedEarnings": "648476000", "totalLiabilities": "2094719000", "otherCurrentAssets": "47091000", "totalCurrentAssets": "1729114000", "currentLongTermDebt": "49473000", "longTermInvestments": "1439000", "shortTermInvestments": "None", "currentNetReceivables": "314861000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1639070000", "currentAccountsPayable": "525235000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1271923000", "totalShareholderEquity": "1273465000", "capitalLeaseObligations": "321567000", "otherCurrentLiabilities": "83346000", "totalCurrentLiabilities": "844186000", "otherNonCurrentLiabilities": "44959000", "totalNonCurrentLiabilities": "1250533000", "cashAndShortTermInvestments": "77862000", "commonStockSharesOutstanding": "38228000", "intangibleAssetsExcludingGoodwill": "290732000", "cashAndCashEquivalentsAtCarryingValue": "77862000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "432075000", "profitLoss": "None", "dividendPayout": "179633000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "66200999", "operatingCashflow": "659186000", "capitalExpenditures": "59476000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-576550000", "cashflowFromInvestment": "-66169000", "stockBasedCompensation": "19248000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "179633000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-306300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45481000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5310953000, "cost_of_revenue": 3735606000, "gross_profit": 1575347000, "research_and_development": null, "selling_general_admin": 867875000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 617204000, "depreciation_amortisation": 45481000, "ebitda": 662685000, "interest_expense": 50250000, "interest_income": null, "other_non_operating": null, "pretax_income": 566954000, "tax_provision": 132836000, "effective_tax_rate": null, "net_income": 434325000, "net_income_continuing_ops": 434325000, "net_income_to_common": 434325000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77862000, "short_term_investments": null, "net_receivables": 314861000, "inventory": 1289300000, "other_current_assets": null, "total_current_assets": 1729114000, "net_ppe": null, "goodwill": 698910000, "intangible_assets": 290732000, "goodwill_and_intangibles": 989642000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1639070000, "total_assets": 3368184000, "short_term_debt": 147757000, "accounts_payable": 525235000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 844186000, "long_term_debt": 900883000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1250533000, "total_liabilities": 2094719000, "total_debt": 1048640000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 648476000, "total_equity": 1273465000, "shares_outstanding": 38228000, "operating_cash_flow": 659186000, "stock_based_compensation": 19248000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59476000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66169000, "dividends_paid": 179633000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -576550000, "free_cash_flow": 718662000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "617204000", "ebitda": "662685000", "netIncome": "434325000", "grossProfit": "1575347000", "depreciation": "None", "totalRevenue": "5310953000", "costOfRevenue": "3735606000", "interestIncome": "None", "incomeBeforeTax": "566954000", "interestExpense": "50250000", "operatingIncome": "617204000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "132836000", "reportedCurrency": "USD", "netInterestIncome": "-50250000", "nonInterestIncome": "None", "operatingExpenses": "958143000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3735606000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "45481000", "sellingGeneralAndAdministrative": "867875000", "netIncomeFromContinuingOperations": "434325000" }, "balance": { "goodwill": "698910000", "inventory": "1289300000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "3368184000", "longTermDebt": "900883000", "shortTermDebt": "147757000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "290732000", "reportedCurrency": "USD", "retainedEarnings": "648476000", "totalLiabilities": "2094719000", "otherCurrentAssets": "47091000", "totalCurrentAssets": "1729114000", "currentLongTermDebt": "49473000", "longTermInvestments": "1439000", "shortTermInvestments": "None", "currentNetReceivables": "314861000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1639070000", "currentAccountsPayable": "525235000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1271923000", "totalShareholderEquity": "1273465000", "capitalLeaseObligations": "321567000", "otherCurrentLiabilities": "83346000", "totalCurrentLiabilities": "844186000", "otherNonCurrentLiabilities": "44959000", "totalNonCurrentLiabilities": "1250533000", "cashAndShortTermInvestments": "77862000", "commonStockSharesOutstanding": "38228000", "intangibleAssetsExcludingGoodwill": "290732000", "cashAndCashEquivalentsAtCarryingValue": "77862000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "432075000", "profitLoss": "None", "dividendPayout": "179633000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "66200999", "operatingCashflow": "659186000", "capitalExpenditures": "59476000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-576550000", "cashflowFromInvestment": "-66169000", "stockBasedCompensation": "19248000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "179633000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-306300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "45481000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "income_statement": { "revenue": 5541595000, "cost_of_revenue": 3881551000, "gross_profit": 1660044000, "ebit": 746567000, "ebitda": 786707000, "pretax_income": 688136000, "tax_provision": 165084000, "net_income": 523229000, "net_income_to_common": 523229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66540000, "total_current_assets": 1815360000, "total_assets": 3428068000, "short_term_debt": 127418000, "long_term_debt": 1015117000, "total_debt": 1142535000, "total_liabilities": 2115281000, "total_equity": 1312787000, "shares_outstanding": 38997000, "goodwill_and_intangibles": 998360000 }, "cash_flow": { "operating_cash_flow": 888229000, "capital_expenditure": 60096000, "free_cash_flow": 948325000, "dividends_paid": 167461000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149513, "ticker_id": 7743, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "746567000", "ebitda": "786707000", "netIncome": "523229000", "grossProfit": "1660044000", "depreciation": "None", "totalRevenue": "5541595000", "costOfRevenue": "3881551000", "interestIncome": "None", "incomeBeforeTax": "688136000", "interestExpense": "58431000", "operatingIncome": "747117000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "165084000", "reportedCurrency": "USD", "netInterestIncome": "-61810000", "nonInterestIncome": "None", "operatingExpenses": "912927000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3881551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40140000", "sellingGeneralAndAdministrative": "827995000", "netIncomeFromContinuingOperations": "543654000" }, "balance": { "goodwill": "700078000", "inventory": "1365466000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "3428068000", "longTermDebt": "1015117000", "shortTermDebt": "127418000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "298282000", "reportedCurrency": "USD", "retainedEarnings": "699990000", "totalLiabilities": "2115281000", "otherCurrentAssets": "40443999", "totalCurrentAssets": "1815360000", "currentLongTermDebt": "38203000", "longTermInvestments": "1305000", "shortTermInvestments": "None", "currentNetReceivables": "342910000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1612708000", "currentAccountsPayable": "508672000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1364484000", "totalShareholderEquity": "1312787000", "capitalLeaseObligations": "311164000", "otherCurrentLiabilities": "113467000", "totalCurrentLiabilities": "770766000", "otherNonCurrentLiabilities": "40028000", "totalNonCurrentLiabilities": "1344514999", "cashAndShortTermInvestments": "66540000", "commonStockSharesOutstanding": "38997000", "intangibleAssetsExcludingGoodwill": "298282000", "cashAndCashEquivalentsAtCarryingValue": "66540000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "520457999", "profitLoss": "None", "dividendPayout": "167461000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "231240000", "operatingCashflow": "888229000", "capitalExpenditures": "60096000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-798132000", "cashflowFromInvestment": "-71597000", "stockBasedCompensation": "19582000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "167461000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-306359000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40140000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5541595000, "cost_of_revenue": 3881551000, "gross_profit": 1660044000, "research_and_development": null, "selling_general_admin": 827995000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 746567000, "depreciation_amortisation": 40140000, "ebitda": 786707000, "interest_expense": 58431000, "interest_income": null, "other_non_operating": null, "pretax_income": 688136000, "tax_provision": 165084000, "effective_tax_rate": null, "net_income": 523229000, "net_income_continuing_ops": 543654000, "net_income_to_common": 523229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66540000, "short_term_investments": null, "net_receivables": 342910000, "inventory": 1365466000, "other_current_assets": null, "total_current_assets": 1815360000, "net_ppe": null, "goodwill": 700078000, "intangible_assets": 298282000, "goodwill_and_intangibles": 998360000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1612708000, "total_assets": 3428068000, "short_term_debt": 127418000, "accounts_payable": 508672000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 770766000, "long_term_debt": 1015117000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1344514999, "total_liabilities": 2115281000, "total_debt": 1142535000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 699990000, "total_equity": 1312787000, "shares_outstanding": 38997000, "operating_cash_flow": 888229000, "stock_based_compensation": 19582000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60096000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -71597000, "dividends_paid": 167461000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -798132000, "free_cash_flow": 948325000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "746567000", "ebitda": "786707000", "netIncome": "523229000", "grossProfit": "1660044000", "depreciation": "None", "totalRevenue": "5541595000", "costOfRevenue": "3881551000", "interestIncome": "None", "incomeBeforeTax": "688136000", "interestExpense": "58431000", "operatingIncome": "747117000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "165084000", "reportedCurrency": "USD", "netInterestIncome": "-61810000", "nonInterestIncome": "None", "operatingExpenses": "912927000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3881551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40140000", "sellingGeneralAndAdministrative": "827995000", "netIncomeFromContinuingOperations": "543654000" }, "balance": { "goodwill": "700078000", "inventory": "1365466000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "3428068000", "longTermDebt": "1015117000", "shortTermDebt": "127418000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "298282000", "reportedCurrency": "USD", "retainedEarnings": "699990000", "totalLiabilities": "2115281000", "otherCurrentAssets": "40443999", "totalCurrentAssets": "1815360000", "currentLongTermDebt": "38203000", "longTermInvestments": "1305000", "shortTermInvestments": "None", "currentNetReceivables": "342910000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1612708000", "currentAccountsPayable": "508672000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1364484000", "totalShareholderEquity": "1312787000", "capitalLeaseObligations": "311164000", "otherCurrentLiabilities": "113467000", "totalCurrentLiabilities": "770766000", "otherNonCurrentLiabilities": "40028000", "totalNonCurrentLiabilities": "1344514999", "cashAndShortTermInvestments": "66540000", "commonStockSharesOutstanding": "38997000", "intangibleAssetsExcludingGoodwill": "298282000", "cashAndCashEquivalentsAtCarryingValue": "66540000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "520457999", "profitLoss": "None", "dividendPayout": "167461000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "231240000", "operatingCashflow": "888229000", "capitalExpenditures": "60096000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-798132000", "cashflowFromInvestment": "-71597000", "stockBasedCompensation": "19582000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "167461000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-306359000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40140000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "income_statement": { "revenue": 6179727000, "cost_of_revenue": 4246315000, "gross_profit": 1933412000, "ebit": 1025783000, "ebitda": 1064808000, "pretax_income": 984872000, "tax_provision": 236763000, "net_income": 748462000, "net_income_to_common": 748462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 45591000, "total_current_assets": 2018991000, "total_assets": 3565437000, "short_term_debt": 100526000, "long_term_debt": 1361761000, "total_debt": 1462287000, "total_liabilities": 2330243000, "total_equity": 1235194000, "shares_outstanding": 39806000, "goodwill_and_intangibles": 997443000 }, "cash_flow": { "operating_cash_flow": 484854000, "capital_expenditure": 43619000, "free_cash_flow": 528473000, "dividends_paid": 150624000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149518, "ticker_id": 7743, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1025783000", "ebitda": "1064808000", "netIncome": "748462000", "grossProfit": "1933412000", "depreciation": "None", "totalRevenue": "6179727000", "costOfRevenue": "4246315000", "interestIncome": "None", "incomeBeforeTax": "984872000", "interestExpense": "40911000", "operatingIncome": "1025783000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "236763000", "reportedCurrency": "USD", "netInterestIncome": "-40911000", "nonInterestIncome": "None", "operatingExpenses": "907629000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-40558000", "costofGoodsAndServicesSold": "4246315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39025000", "sellingGeneralAndAdministrative": "818022000", "netIncomeFromContinuingOperations": "748462000" }, "balance": { "goodwill": "691993000", "inventory": "1591060000", "commonStock": "39000", "currentDebt": "None", "investments": "None", "totalAssets": "3565437000", "longTermDebt": "1361761000", "shortTermDebt": "100526000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "305450000", "reportedCurrency": "USD", "retainedEarnings": "653484000", "totalLiabilities": "2330243000", "otherCurrentAssets": "30892000", "totalCurrentAssets": "2018991000", "currentLongTermDebt": "25042000", "longTermInvestments": "1248000", "shortTermInvestments": "None", "currentNetReceivables": "351448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1546446000", "currentAccountsPayable": "406667000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "193709000", "shortLongTermDebtTotal": "1660825000", "totalShareholderEquity": "1235194000", "capitalLeaseObligations": "274022000", "otherCurrentLiabilities": "152042000", "totalCurrentLiabilities": "675714000", "otherNonCurrentLiabilities": "35471000", "totalNonCurrentLiabilities": "1654529000", "cashAndShortTermInvestments": "45591000", "commonStockSharesOutstanding": "39806000", "intangibleAssetsExcludingGoodwill": "305450000", "cashAndCashEquivalentsAtCarryingValue": "45591000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "748462000", "profitLoss": "None", "dividendPayout": "150624000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-263567000", "operatingCashflow": "484854000", "capitalExpenditures": "43619000", "changeInReceivables": "19685000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-411658000", "cashflowFromInvestment": "-50870000", "stockBasedCompensation": "14879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150624000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "22326000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-471229000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39025000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6179727000, "cost_of_revenue": 4246315000, "gross_profit": 1933412000, "research_and_development": null, "selling_general_admin": 818022000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1025783000, "depreciation_amortisation": 39025000, "ebitda": 1064808000, "interest_expense": 40911000, "interest_income": null, "other_non_operating": null, "pretax_income": 984872000, "tax_provision": 236763000, "effective_tax_rate": null, "net_income": 748462000, "net_income_continuing_ops": 748462000, "net_income_to_common": 748462000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 45591000, "short_term_investments": null, "net_receivables": 351448000, "inventory": 1591060000, "other_current_assets": null, "total_current_assets": 2018991000, "net_ppe": null, "goodwill": 691993000, "intangible_assets": 305450000, "goodwill_and_intangibles": 997443000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1546446000, "total_assets": 3565437000, "short_term_debt": 100526000, "accounts_payable": 406667000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 675714000, "long_term_debt": 1361761000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1654529000, "total_liabilities": 2330243000, "total_debt": 1462287000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 653484000, "total_equity": 1235194000, "shares_outstanding": 39806000, "operating_cash_flow": 484854000, "stock_based_compensation": 14879000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43619000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50870000, "dividends_paid": 150624000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -411658000, "free_cash_flow": 528473000, "net_change_in_cash": 22326000 }, "raw_data": { "income": { "ebit": "1025783000", "ebitda": "1064808000", "netIncome": "748462000", "grossProfit": "1933412000", "depreciation": "None", "totalRevenue": "6179727000", "costOfRevenue": "4246315000", "interestIncome": "None", "incomeBeforeTax": "984872000", "interestExpense": "40911000", "operatingIncome": "1025783000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "236763000", "reportedCurrency": "USD", "netInterestIncome": "-40911000", "nonInterestIncome": "None", "operatingExpenses": "907629000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-40558000", "costofGoodsAndServicesSold": "4246315000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39025000", "sellingGeneralAndAdministrative": "818022000", "netIncomeFromContinuingOperations": "748462000" }, "balance": { "goodwill": "691993000", "inventory": "1591060000", "commonStock": "39000", "currentDebt": "None", "investments": "None", "totalAssets": "3565437000", "longTermDebt": "1361761000", "shortTermDebt": "100526000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "305450000", "reportedCurrency": "USD", "retainedEarnings": "653484000", "totalLiabilities": "2330243000", "otherCurrentAssets": "30892000", "totalCurrentAssets": "2018991000", "currentLongTermDebt": "25042000", "longTermInvestments": "1248000", "shortTermInvestments": "None", "currentNetReceivables": "351448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1546446000", "currentAccountsPayable": "406667000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "193709000", "shortLongTermDebtTotal": "1660825000", "totalShareholderEquity": "1235194000", "capitalLeaseObligations": "274022000", "otherCurrentLiabilities": "152042000", "totalCurrentLiabilities": "675714000", "otherNonCurrentLiabilities": "35471000", "totalNonCurrentLiabilities": "1654529000", "cashAndShortTermInvestments": "45591000", "commonStockSharesOutstanding": "39806000", "intangibleAssetsExcludingGoodwill": "305450000", "cashAndCashEquivalentsAtCarryingValue": "45591000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "748462000", "profitLoss": "None", "dividendPayout": "150624000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-263567000", "operatingCashflow": "484854000", "capitalExpenditures": "43619000", "changeInReceivables": "19685000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-411658000", "cashflowFromInvestment": "-50870000", "stockBasedCompensation": "14879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "150624000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "22326000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-471229000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39025000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "income_statement": { "revenue": 5295584000, "cost_of_revenue": 3678492000, "gross_profit": 1617092000, "ebit": 832784000, "ebitda": 862810000, "pretax_income": 824145000, "tax_provision": 173812000, "net_income": 650624000, "net_income_to_common": 650624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 24321000, "total_current_assets": 1769085000, "total_assets": 3230131000, "short_term_debt": 80842000, "long_term_debt": 1171578000, "total_debt": 1252420000, "total_liabilities": 2158738000, "total_equity": 1071393000, "shares_outstanding": 40480000, "goodwill_and_intangibles": 1001178000 }, "cash_flow": { "operating_cash_flow": 313490000, "capital_expenditure": 37658000, "free_cash_flow": 351148000, "dividends_paid": 119581000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149523, "ticker_id": 7743, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "832784000", "ebitda": "862810000", "netIncome": "650624000", "grossProfit": "1617092000", "depreciation": "None", "totalRevenue": "5295584000", "costOfRevenue": "3678492000", "interestIncome": "None", "incomeBeforeTax": "824145000", "interestExpense": "8639000", "operatingIncome": "832784000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "173812000", "reportedCurrency": "USD", "netInterestIncome": "-8639000", "nonInterestIncome": "None", "operatingExpenses": "786808000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-8348000", "costofGoodsAndServicesSold": "3678492000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30026000", "sellingGeneralAndAdministrative": "711397000", "netIncomeFromContinuingOperations": "650624000" }, "balance": { "goodwill": "688364000", "inventory": "1339100000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "3230131000", "longTermDebt": "1171578000", "shortTermDebt": "80842000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "312814000", "reportedCurrency": "USD", "retainedEarnings": "526874000", "totalLiabilities": "2158738000", "otherCurrentAssets": "29093000", "totalCurrentAssets": "1769085000", "currentLongTermDebt": "11772000", "longTermInvestments": "1231000", "shortTermInvestments": "None", "currentNetReceivables": "376571000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1461045999", "currentAccountsPayable": "398697000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "420670000", "shortLongTermDebtTotal": "1427779000", "totalShareholderEquity": "1071393000", "capitalLeaseObligations": "244429000", "otherCurrentLiabilities": "157983000", "totalCurrentLiabilities": "744416000", "otherNonCurrentLiabilities": "31545000", "totalNonCurrentLiabilities": "1414321999", "cashAndShortTermInvestments": "24321000", "commonStockSharesOutstanding": "40480000", "intangibleAssetsExcludingGoodwill": "312814000", "cashAndCashEquivalentsAtCarryingValue": "24321000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "650624000", "profitLoss": "None", "dividendPayout": "119581000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-525207000", "operatingCashflow": "313490000", "capitalExpenditures": "37658000", "changeInReceivables": "-79940000", "changeInExchangeRate": "None", "cashflowFromFinancing": "526131000", "cashflowFromInvestment": "-849614000", "stockBasedCompensation": "15187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119581000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9993000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-138039000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30026000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5295584000, "cost_of_revenue": 3678492000, "gross_profit": 1617092000, "research_and_development": null, "selling_general_admin": 711397000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 832784000, "depreciation_amortisation": 30026000, "ebitda": 862810000, "interest_expense": 8639000, "interest_income": null, "other_non_operating": null, "pretax_income": 824145000, "tax_provision": 173812000, "effective_tax_rate": null, "net_income": 650624000, "net_income_continuing_ops": 650624000, "net_income_to_common": 650624000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 24321000, "short_term_investments": null, "net_receivables": 376571000, "inventory": 1339100000, "other_current_assets": null, "total_current_assets": 1769085000, "net_ppe": null, "goodwill": 688364000, "intangible_assets": 312814000, "goodwill_and_intangibles": 1001178000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1461045999, "total_assets": 3230131000, "short_term_debt": 80842000, "accounts_payable": 398697000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 744416000, "long_term_debt": 1171578000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1414321999, "total_liabilities": 2158738000, "total_debt": 1252420000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 526874000, "total_equity": 1071393000, "shares_outstanding": 40480000, "operating_cash_flow": 313490000, "stock_based_compensation": 15187000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37658000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -849614000, "dividends_paid": 119581000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 526131000, "free_cash_flow": 351148000, "net_change_in_cash": -9993000 }, "raw_data": { "income": { "ebit": "832784000", "ebitda": "862810000", "netIncome": "650624000", "grossProfit": "1617092000", "depreciation": "None", "totalRevenue": "5295584000", "costOfRevenue": "3678492000", "interestIncome": "None", "incomeBeforeTax": "824145000", "interestExpense": "8639000", "operatingIncome": "832784000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "173812000", "reportedCurrency": "USD", "netInterestIncome": "-8639000", "nonInterestIncome": "None", "operatingExpenses": "786808000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-8348000", "costofGoodsAndServicesSold": "3678492000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30026000", "sellingGeneralAndAdministrative": "711397000", "netIncomeFromContinuingOperations": "650624000" }, "balance": { "goodwill": "688364000", "inventory": "1339100000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "3230131000", "longTermDebt": "1171578000", "shortTermDebt": "80842000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "312814000", "reportedCurrency": "USD", "retainedEarnings": "526874000", "totalLiabilities": "2158738000", "otherCurrentAssets": "29093000", "totalCurrentAssets": "1769085000", "currentLongTermDebt": "11772000", "longTermInvestments": "1231000", "shortTermInvestments": "None", "currentNetReceivables": "376571000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1461045999", "currentAccountsPayable": "398697000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "420670000", "shortLongTermDebtTotal": "1427779000", "totalShareholderEquity": "1071393000", "capitalLeaseObligations": "244429000", "otherCurrentLiabilities": "157983000", "totalCurrentLiabilities": "744416000", "otherNonCurrentLiabilities": "31545000", "totalNonCurrentLiabilities": "1414321999", "cashAndShortTermInvestments": "24321000", "commonStockSharesOutstanding": "40480000", "intangibleAssetsExcludingGoodwill": "312814000", "cashAndCashEquivalentsAtCarryingValue": "24321000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "650624000", "profitLoss": "None", "dividendPayout": "119581000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-525207000", "operatingCashflow": "313490000", "capitalExpenditures": "37658000", "changeInReceivables": "-79940000", "changeInExchangeRate": "None", "cashflowFromFinancing": "526131000", "cashflowFromInvestment": "-849614000", "stockBasedCompensation": "15187000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "119581000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9993000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-138039000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30026000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "income_statement": { "revenue": 3936623000, "cost_of_revenue": 2805721000, "gross_profit": 1130902000, "ebit": 464027000, "ebitda": 493425000, "pretax_income": 451674000, "tax_provision": 85231000, "net_income": 366738000, "net_income_to_common": 366738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34128000, "total_current_assets": 1121927000, "total_assets": 1739670000, "short_term_debt": 72802000, "long_term_debt": 404149000, "total_debt": 476951000, "total_liabilities": 1100200000, "total_equity": 639470000, "shares_outstanding": 40865000, "goodwill_and_intangibles": 280348000 }, "cash_flow": { "operating_cash_flow": 397581000, "capital_expenditure": 21702000, "free_cash_flow": 419283000, "dividends_paid": 91929000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149528, "ticker_id": 7743, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "464027000", "ebitda": "493425000", "netIncome": "366738000", "grossProfit": "1130902000", "depreciation": "None", "totalRevenue": "3936623000", "costOfRevenue": "2805721000", "interestIncome": "None", "incomeBeforeTax": "451674000", "interestExpense": "12353000", "operatingIncome": "464027000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "85231000", "reportedCurrency": "USD", "netInterestIncome": "-12353000", "nonInterestIncome": "None", "operatingExpenses": "666875000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-12058000", "costofGoodsAndServicesSold": "2805721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29398000", "sellingGeneralAndAdministrative": "600707000", "netIncomeFromContinuingOperations": "366443000" }, "balance": { "goodwill": "268167000", "inventory": "780989000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "1739670000", "longTermDebt": "404149000", "shortTermDebt": "72802000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "12181000", "reportedCurrency": "USD", "retainedEarnings": "133870000", "totalLiabilities": "1100200000", "otherCurrentAssets": "17610000", "totalCurrentAssets": "1121927000", "currentLongTermDebt": "11869000", "longTermInvestments": "1292000", "shortTermInvestments": "223000", "currentNetReceivables": "289200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "617743000", "currentAccountsPayable": "266753000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "108241000", "shortLongTermDebtTotal": "623839000", "totalShareholderEquity": "639470000", "capitalLeaseObligations": "207821000", "otherCurrentLiabilities": "123018000", "totalCurrentLiabilities": "483249000", "otherNonCurrentLiabilities": "146888000", "totalNonCurrentLiabilities": "616951000", "cashAndShortTermInvestments": "34128000", "commonStockSharesOutstanding": "40865000", "intangibleAssetsExcludingGoodwill": "12181000", "cashAndCashEquivalentsAtCarryingValue": "34128000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "366738000", "profitLoss": "None", "dividendPayout": "91929000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-42447000", "operatingCashflow": "397581000", "capitalExpenditures": "21702000", "changeInReceivables": "-38688000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-244371000", "cashflowFromInvestment": "-146289000", "stockBasedCompensation": "14516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91929000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6921000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76199000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29398000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3936623000, "cost_of_revenue": 2805721000, "gross_profit": 1130902000, "research_and_development": null, "selling_general_admin": 600707000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 464027000, "depreciation_amortisation": 29398000, "ebitda": 493425000, "interest_expense": 12353000, "interest_income": null, "other_non_operating": null, "pretax_income": 451674000, "tax_provision": 85231000, "effective_tax_rate": null, "net_income": 366738000, "net_income_continuing_ops": 366443000, "net_income_to_common": 366738000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34128000, "short_term_investments": 223000, "net_receivables": 289200000, "inventory": 780989000, "other_current_assets": null, "total_current_assets": 1121927000, "net_ppe": null, "goodwill": 268167000, "intangible_assets": 12181000, "goodwill_and_intangibles": 280348000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 617743000, "total_assets": 1739670000, "short_term_debt": 72802000, "accounts_payable": 266753000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 483249000, "long_term_debt": 404149000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 616951000, "total_liabilities": 1100200000, "total_debt": 476951000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 133870000, "total_equity": 639470000, "shares_outstanding": 40865000, "operating_cash_flow": 397581000, "stock_based_compensation": 14516000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21702000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -146289000, "dividends_paid": 91929000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -244371000, "free_cash_flow": 419283000, "net_change_in_cash": 6921000 }, "raw_data": { "income": { "ebit": "464027000", "ebitda": "493425000", "netIncome": "366738000", "grossProfit": "1130902000", "depreciation": "None", "totalRevenue": "3936623000", "costOfRevenue": "2805721000", "interestIncome": "None", "incomeBeforeTax": "451674000", "interestExpense": "12353000", "operatingIncome": "464027000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "85231000", "reportedCurrency": "USD", "netInterestIncome": "-12353000", "nonInterestIncome": "None", "operatingExpenses": "666875000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-12058000", "costofGoodsAndServicesSold": "2805721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29398000", "sellingGeneralAndAdministrative": "600707000", "netIncomeFromContinuingOperations": "366443000" }, "balance": { "goodwill": "268167000", "inventory": "780989000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "1739670000", "longTermDebt": "404149000", "shortTermDebt": "72802000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "12181000", "reportedCurrency": "USD", "retainedEarnings": "133870000", "totalLiabilities": "1100200000", "otherCurrentAssets": "17610000", "totalCurrentAssets": "1121927000", "currentLongTermDebt": "11869000", "longTermInvestments": "1292000", "shortTermInvestments": "223000", "currentNetReceivables": "289200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "617743000", "currentAccountsPayable": "266753000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "108241000", "shortLongTermDebtTotal": "623839000", "totalShareholderEquity": "639470000", "capitalLeaseObligations": "207821000", "otherCurrentLiabilities": "123018000", "totalCurrentLiabilities": "483249000", "otherNonCurrentLiabilities": "146888000", "totalNonCurrentLiabilities": "616951000", "cashAndShortTermInvestments": "34128000", "commonStockSharesOutstanding": "40865000", "intangibleAssetsExcludingGoodwill": "12181000", "cashAndCashEquivalentsAtCarryingValue": "34128000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "366738000", "profitLoss": "None", "dividendPayout": "91929000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-42447000", "operatingCashflow": "397581000", "capitalExpenditures": "21702000", "changeInReceivables": "-38688000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-244371000", "cashflowFromInvestment": "-146289000", "stockBasedCompensation": "14516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "91929000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "6921000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76199000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29398000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "income_statement": { "revenue": 3199517000, "cost_of_revenue": 2274592000, "gross_profit": 924925000, "ebit": 341246000, "ebitda": 370520000, "pretax_income": 317474000, "tax_provision": 56161000, "net_income": 261575000, "net_income_to_common": 261575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 28583000, "total_current_assets": 973568000, "total_assets": 1483266000, "short_term_debt": 68070000, "long_term_debt": 499662000, "total_debt": 567732000, "total_liabilities": 1073086000, "total_equity": 410180000, "shares_outstanding": 40865000, "goodwill_and_intangibles": 199634000 }, "cash_flow": { "operating_cash_flow": 298776000, "capital_expenditure": 33362000, "free_cash_flow": 332138000, "dividends_paid": 83772000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149533, "ticker_id": 7743, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "341246000", "ebitda": "370520000", "netIncome": "261575000", "grossProfit": "924925000", "depreciation": "None", "totalRevenue": "3199517000", "costOfRevenue": "2274592000", "interestIncome": "23772000", "incomeBeforeTax": "317474000", "interestExpense": "23772000", "operatingIncome": "341246000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "56161000", "reportedCurrency": "USD", "netInterestIncome": "-23772000", "nonInterestIncome": "None", "operatingExpenses": "583679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-23510000", "costofGoodsAndServicesSold": "2274592000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29274000", "sellingGeneralAndAdministrative": "532099000", "netIncomeFromContinuingOperations": "261313000" }, "balance": { "goodwill": "188596000", "inventory": "702274000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "1483266000", "longTermDebt": "499662000", "shortTermDebt": "68070000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "11038000", "reportedCurrency": "USD", "retainedEarnings": "-64739999", "totalLiabilities": "1073086000", "otherCurrentAssets": "16172000", "totalCurrentAssets": "973568000", "currentLongTermDebt": "11745000", "longTermInvestments": "1227000", "shortTermInvestments": "655000", "currentNetReceivables": "226539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "509698000", "currentAccountsPayable": "261963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "112246000", "shortLongTermDebtTotal": "689742000", "totalShareholderEquity": "410180000", "capitalLeaseObligations": "178335000", "otherCurrentLiabilities": "50998999", "totalCurrentLiabilities": "390846000", "otherNonCurrentLiabilities": "122010000", "totalNonCurrentLiabilities": "682240000", "cashAndShortTermInvestments": "28583000", "commonStockSharesOutstanding": "40865000", "intangibleAssetsExcludingGoodwill": "11038000", "cashAndCashEquivalentsAtCarryingValue": "28583000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "261575000", "profitLoss": "None", "dividendPayout": "83772000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-14165000", "operatingCashflow": "298776000", "capitalExpenditures": "33362000", "changeInReceivables": "-15691000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-244486000", "cashflowFromInvestment": "-42263000", "stockBasedCompensation": "13472000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83772000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12027000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23188000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29274000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3199517000, "cost_of_revenue": 2274592000, "gross_profit": 924925000, "research_and_development": null, "selling_general_admin": 532099000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 341246000, "depreciation_amortisation": 29274000, "ebitda": 370520000, "interest_expense": 23772000, "interest_income": null, "other_non_operating": null, "pretax_income": 317474000, "tax_provision": 56161000, "effective_tax_rate": null, "net_income": 261575000, "net_income_continuing_ops": 261313000, "net_income_to_common": 261575000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 28583000, "short_term_investments": 655000, "net_receivables": 226539000, "inventory": 702274000, "other_current_assets": null, "total_current_assets": 973568000, "net_ppe": null, "goodwill": 188596000, "intangible_assets": 11038000, "goodwill_and_intangibles": 199634000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 509698000, "total_assets": 1483266000, "short_term_debt": 68070000, "accounts_payable": 261963000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 390846000, "long_term_debt": 499662000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 682240000, "total_liabilities": 1073086000, "total_debt": 567732000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -64739999, "total_equity": 410180000, "shares_outstanding": 40865000, "operating_cash_flow": 298776000, "stock_based_compensation": 13472000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33362000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42263000, "dividends_paid": 83772000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -244486000, "free_cash_flow": 332138000, "net_change_in_cash": 12027000 }, "raw_data": { "income": { "ebit": "341246000", "ebitda": "370520000", "netIncome": "261575000", "grossProfit": "924925000", "depreciation": "None", "totalRevenue": "3199517000", "costOfRevenue": "2274592000", "interestIncome": "23772000", "incomeBeforeTax": "317474000", "interestExpense": "23772000", "operatingIncome": "341246000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "56161000", "reportedCurrency": "USD", "netInterestIncome": "-23772000", "nonInterestIncome": "None", "operatingExpenses": "583679000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-23510000", "costofGoodsAndServicesSold": "2274592000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29274000", "sellingGeneralAndAdministrative": "532099000", "netIncomeFromContinuingOperations": "261313000" }, "balance": { "goodwill": "188596000", "inventory": "702274000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "1483266000", "longTermDebt": "499662000", "shortTermDebt": "68070000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "11038000", "reportedCurrency": "USD", "retainedEarnings": "-64739999", "totalLiabilities": "1073086000", "otherCurrentAssets": "16172000", "totalCurrentAssets": "973568000", "currentLongTermDebt": "11745000", "longTermInvestments": "1227000", "shortTermInvestments": "655000", "currentNetReceivables": "226539000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "509698000", "currentAccountsPayable": "261963000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "112246000", "shortLongTermDebtTotal": "689742000", "totalShareholderEquity": "410180000", "capitalLeaseObligations": "178335000", "otherCurrentLiabilities": "50998999", "totalCurrentLiabilities": "390846000", "otherNonCurrentLiabilities": "122010000", "totalNonCurrentLiabilities": "682240000", "cashAndShortTermInvestments": "28583000", "commonStockSharesOutstanding": "40865000", "intangibleAssetsExcludingGoodwill": "11038000", "cashAndCashEquivalentsAtCarryingValue": "28583000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "261575000", "profitLoss": "None", "dividendPayout": "83772000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-14165000", "operatingCashflow": "298776000", "capitalExpenditures": "33362000", "changeInReceivables": "-15691000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-244486000", "cashflowFromInvestment": "-42263000", "stockBasedCompensation": "13472000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83772000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "12027000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23188000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29274000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "income_statement": { "revenue": 2998097000, "cost_of_revenue": 2127924000, "gross_profit": 870173000, "ebit": 313889000, "ebitda": 341804000, "pretax_income": 292993000, "tax_provision": 58774000, "net_income": 234461000, "net_income_to_common": 234461000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16358000, "total_current_assets": 915244000, "total_assets": 1240871000, "short_term_debt": 9168000, "long_term_debt": 657593000, "total_debt": 666761000, "total_liabilities": 1017281000, "total_equity": 223590000, "shares_outstanding": 41693000, "goodwill_and_intangibles": 200476000 }, "cash_flow": { "operating_cash_flow": 118656000, "capital_expenditure": 31580000, "free_cash_flow": 150236000, "dividends_paid": 69430000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149538, "ticker_id": 7743, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "313889000", "ebitda": "341804000", "netIncome": "234461000", "grossProfit": "870173000", "depreciation": "None", "totalRevenue": "2998097000", "costOfRevenue": "2127924000", "interestIncome": "20896000", "incomeBeforeTax": "292993000", "interestExpense": "20896000", "operatingIncome": "313889000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "58774000", "reportedCurrency": "USD", "netInterestIncome": "-20896000", "nonInterestIncome": "None", "operatingExpenses": "556284000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-20654000", "costofGoodsAndServicesSold": "2127924000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27915000", "sellingGeneralAndAdministrative": "507674000", "netIncomeFromContinuingOperations": "234219000" }, "balance": { "goodwill": "188472000", "inventory": "672579000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "1240871000", "longTermDebt": "657593000", "shortTermDebt": "9168000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "12004000", "reportedCurrency": "USD", "retainedEarnings": "-218646000", "totalLiabilities": "1017281000", "otherCurrentAssets": "18506000", "totalCurrentAssets": "915244000", "currentLongTermDebt": "9168000", "longTermInvestments": "1213000", "shortTermInvestments": "2378000", "currentNetReceivables": "207801000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "325627000", "currentAccountsPayable": "237835000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "106964000", "shortLongTermDebtTotal": "666761000", "totalShareholderEquity": "223590000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50270000", "totalCurrentLiabilities": "305610000", "otherNonCurrentLiabilities": "24679000", "totalNonCurrentLiabilities": "711670999", "cashAndShortTermInvestments": "16358000", "commonStockSharesOutstanding": "41693000", "intangibleAssetsExcludingGoodwill": "12004000", "cashAndCashEquivalentsAtCarryingValue": "16358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "234461000", "profitLoss": "None", "dividendPayout": "69430000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-142170000", "operatingCashflow": "118656000", "capitalExpenditures": "31580000", "changeInReceivables": "-14371000", "changeInExchangeRate": "-509000", "cashflowFromFinancing": "-97571000", "cashflowFromInvestment": "-34158000", "stockBasedCompensation": "12874000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69430000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-13582000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-187469000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27915000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2998097000, "cost_of_revenue": 2127924000, "gross_profit": 870173000, "research_and_development": 0, "selling_general_admin": 507674000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 313889000, "depreciation_amortisation": 27915000, "ebitda": 341804000, "interest_expense": 20896000, "interest_income": null, "other_non_operating": null, "pretax_income": 292993000, "tax_provision": 58774000, "effective_tax_rate": null, "net_income": 234461000, "net_income_continuing_ops": 234219000, "net_income_to_common": 234461000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16358000, "short_term_investments": 2378000, "net_receivables": 207801000, "inventory": 672579000, "other_current_assets": null, "total_current_assets": 915244000, "net_ppe": null, "goodwill": 188472000, "intangible_assets": 12004000, "goodwill_and_intangibles": 200476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 325627000, "total_assets": 1240871000, "short_term_debt": 9168000, "accounts_payable": 237835000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 305610000, "long_term_debt": 657593000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 711670999, "total_liabilities": 1017281000, "total_debt": 666761000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -218646000, "total_equity": 223590000, "shares_outstanding": 41693000, "operating_cash_flow": 118656000, "stock_based_compensation": 12874000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 31580000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34158000, "dividends_paid": 69430000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -97571000, "free_cash_flow": 150236000, "net_change_in_cash": -13582000 }, "raw_data": { "income": { "ebit": "313889000", "ebitda": "341804000", "netIncome": "234461000", "grossProfit": "870173000", "depreciation": "None", "totalRevenue": "2998097000", "costOfRevenue": "2127924000", "interestIncome": "20896000", "incomeBeforeTax": "292993000", "interestExpense": "20896000", "operatingIncome": "313889000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "58774000", "reportedCurrency": "USD", "netInterestIncome": "-20896000", "nonInterestIncome": "None", "operatingExpenses": "556284000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-20654000", "costofGoodsAndServicesSold": "2127924000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27915000", "sellingGeneralAndAdministrative": "507674000", "netIncomeFromContinuingOperations": "234219000" }, "balance": { "goodwill": "188472000", "inventory": "672579000", "commonStock": "40000", "currentDebt": "None", "investments": "None", "totalAssets": "1240871000", "longTermDebt": "657593000", "shortTermDebt": "9168000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "12004000", "reportedCurrency": "USD", "retainedEarnings": "-218646000", "totalLiabilities": "1017281000", "otherCurrentAssets": "18506000", "totalCurrentAssets": "915244000", "currentLongTermDebt": "9168000", "longTermInvestments": "1213000", "shortTermInvestments": "2378000", "currentNetReceivables": "207801000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "325627000", "currentAccountsPayable": "237835000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "106964000", "shortLongTermDebtTotal": "666761000", "totalShareholderEquity": "223590000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "50270000", "totalCurrentLiabilities": "305610000", "otherNonCurrentLiabilities": "24679000", "totalNonCurrentLiabilities": "711670999", "cashAndShortTermInvestments": "16358000", "commonStockSharesOutstanding": "41693000", "intangibleAssetsExcludingGoodwill": "12004000", "cashAndCashEquivalentsAtCarryingValue": "16358000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "234461000", "profitLoss": "None", "dividendPayout": "69430000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-142170000", "operatingCashflow": "118656000", "capitalExpenditures": "31580000", "changeInReceivables": "-14371000", "changeInExchangeRate": "-509000", "cashflowFromFinancing": "-97571000", "cashflowFromInvestment": "-34158000", "stockBasedCompensation": "12874000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "69430000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-13582000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-187469000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27915000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "income_statement": { "revenue": 1138014000, "cost_of_revenue": 808144000, "gross_profit": 329870000, "ebit": 82610000, "ebitda": 93879000, "pretax_income": 70244000, "tax_provision": 16980000, "net_income": 53229000, "net_income_to_common": 53229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 64458000, "total_current_assets": 2344200000, "total_assets": 3999306000, "short_term_debt": 121906000, "long_term_debt": 1233899000, "total_debt": 1355805000, "total_liabilities": 2866061000, "total_equity": 1133245000, "shares_outstanding": 36438000, "goodwill_and_intangibles": 988876000 }, "cash_flow": { "operating_cash_flow": 365850000, "capital_expenditure": 56334000, "free_cash_flow": 422184000, "dividends_paid": 184916000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149501, "ticker_id": 7743, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82610000", "ebitda": "93879000", "netIncome": "53229000", "grossProfit": "329870000", "depreciation": "None", "totalRevenue": "1138014000", "costOfRevenue": "808144000", "interestIncome": "None", "incomeBeforeTax": "70244000", "interestExpense": "12366000", "operatingIncome": "82610000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "16980000", "reportedCurrency": "USD", "netInterestIncome": "-12366000", "nonInterestIncome": "None", "operatingExpenses": "247260000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "808144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11269000", "sellingGeneralAndAdministrative": "247260000", "netIncomeFromContinuingOperations": "53229000" }, "balance": { "goodwill": "706996000", "inventory": "1660765000", "commonStock": "36000", "currentDebt": "None", "investments": "None", "totalAssets": "3999306000", "longTermDebt": "1233899000", "shortTermDebt": "121906000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "281880000", "reportedCurrency": "USD", "retainedEarnings": "463217000", "totalLiabilities": "2866061000", "otherCurrentAssets": "59197000", "totalCurrentAssets": "2344200000", "currentLongTermDebt": "13820000", "longTermInvestments": "1529000", "shortTermInvestments": "None", "currentNetReceivables": "559780000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1655106000", "currentAccountsPayable": "1001129000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1591337000", "totalShareholderEquity": "1133245000", "capitalLeaseObligations": "343618000", "otherCurrentLiabilities": "129431000", "totalCurrentLiabilities": "1252466000", "otherNonCurrentLiabilities": "47667000", "totalNonCurrentLiabilities": "1613595000", "cashAndShortTermInvestments": "64458000", "commonStockSharesOutstanding": "36438000", "intangibleAssetsExcludingGoodwill": "281880000", "cashAndCashEquivalentsAtCarryingValue": "64458000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "406404000", "profitLoss": "None", "dividendPayout": "184916000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-147405000", "operatingCashflow": "365850000", "capitalExpenditures": "56334000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-273379000", "cashflowFromInvestment": "-67792000", "stockBasedCompensation": "22733000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "184916000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-346286000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51605000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1138014000, "cost_of_revenue": 808144000, "gross_profit": 329870000, "research_and_development": null, "selling_general_admin": 247260000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82610000, "depreciation_amortisation": 11269000, "ebitda": 93879000, "interest_expense": 12366000, "interest_income": null, "other_non_operating": null, "pretax_income": 70244000, "tax_provision": 16980000, "effective_tax_rate": null, "net_income": 53229000, "net_income_continuing_ops": 53229000, "net_income_to_common": 53229000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 64458000, "short_term_investments": null, "net_receivables": 559780000, "inventory": 1660765000, "other_current_assets": null, "total_current_assets": 2344200000, "net_ppe": null, "goodwill": 706996000, "intangible_assets": 281880000, "goodwill_and_intangibles": 988876000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1655106000, "total_assets": 3999306000, "short_term_debt": 121906000, "accounts_payable": 1001129000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1252466000, "long_term_debt": 1233899000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1613595000, "total_liabilities": 2866061000, "total_debt": 1355805000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 463217000, "total_equity": 1133245000, "shares_outstanding": 36438000, "operating_cash_flow": 365850000, "stock_based_compensation": 22733000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56334000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -67792000, "dividends_paid": 184916000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -273379000, "free_cash_flow": 422184000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82610000", "ebitda": "93879000", "netIncome": "53229000", "grossProfit": "329870000", "depreciation": "None", "totalRevenue": "1138014000", "costOfRevenue": "808144000", "interestIncome": "None", "incomeBeforeTax": "70244000", "interestExpense": "12366000", "operatingIncome": "82610000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "16980000", "reportedCurrency": "USD", "netInterestIncome": "-12366000", "nonInterestIncome": "None", "operatingExpenses": "247260000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "808144000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11269000", "sellingGeneralAndAdministrative": "247260000", "netIncomeFromContinuingOperations": "53229000" }, "balance": { "goodwill": "706996000", "inventory": "1660765000", "commonStock": "36000", "currentDebt": "None", "investments": "None", "totalAssets": "3999306000", "longTermDebt": "1233899000", "shortTermDebt": "121906000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "281880000", "reportedCurrency": "USD", "retainedEarnings": "463217000", "totalLiabilities": "2866061000", "otherCurrentAssets": "59197000", "totalCurrentAssets": "2344200000", "currentLongTermDebt": "13820000", "longTermInvestments": "1529000", "shortTermInvestments": "None", "currentNetReceivables": "559780000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1655106000", "currentAccountsPayable": "1001129000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1591337000", "totalShareholderEquity": "1133245000", "capitalLeaseObligations": "343618000", "otherCurrentLiabilities": "129431000", "totalCurrentLiabilities": "1252466000", "otherNonCurrentLiabilities": "47667000", "totalNonCurrentLiabilities": "1613595000", "cashAndShortTermInvestments": "64458000", "commonStockSharesOutstanding": "36438000", "intangibleAssetsExcludingGoodwill": "281880000", "cashAndCashEquivalentsAtCarryingValue": "64458000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "406404000", "profitLoss": "None", "dividendPayout": "184916000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-147405000", "operatingCashflow": "365850000", "capitalExpenditures": "56334000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-273379000", "cashflowFromInvestment": "-67792000", "stockBasedCompensation": "22733000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "184916000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-346286000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51605000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "income_statement": { "revenue": 982209000, "cost_of_revenue": 686464000, "gross_profit": 295745000, "ebit": 52054000, "ebitda": 67111000, "pretax_income": 40671000, "tax_provision": 9084000, "net_income": 31587000, "net_income_to_common": 31587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104963000, "total_current_assets": 1969864000, "total_assets": 3626126000, "short_term_debt": 118365000, "long_term_debt": 1186424000, "total_debt": 1304789000, "total_liabilities": 2440897000, "total_equity": 1185229000, "shares_outstanding": 36893000, "goodwill_and_intangibles": 991227000 }, "cash_flow": { "operating_cash_flow": 80107000, "capital_expenditure": 8211000, "free_cash_flow": 88318000, "dividends_paid": 46252000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149502, "ticker_id": 7743, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "52054000", "ebitda": "67111000", "netIncome": "31587000", "grossProfit": "295745000", "depreciation": "None", "totalRevenue": "982209000", "costOfRevenue": "686464000", "interestIncome": "None", "incomeBeforeTax": "40671000", "interestExpense": "11383000", "operatingIncome": "52008000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9084000", "reportedCurrency": "USD", "netInterestIncome": "-11383000", "nonInterestIncome": "None", "operatingExpenses": "243737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "686464000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15057000", "sellingGeneralAndAdministrative": "243736000", "netIncomeFromContinuingOperations": "31588000" }, "balance": { "goodwill": "707345000", "inventory": "1454672000", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "3626126000", "longTermDebt": "1186424000", "shortTermDebt": "118365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "283882000", "reportedCurrency": "USD", "retainedEarnings": "520662000", "totalLiabilities": "2440897000", "otherCurrentAssets": "274166000", "totalCurrentAssets": "1969864000", "currentLongTermDebt": "13029000", "longTermInvestments": "1576000", "shortTermInvestments": "None", "currentNetReceivables": "136063000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1656262000", "currentAccountsPayable": "652619000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "348607000", "totalShareholderEquity": "1185229000", "capitalLeaseObligations": "335578000", "otherCurrentLiabilities": "109301000", "totalCurrentLiabilities": "880285000", "otherNonCurrentLiabilities": "48313000", "totalNonCurrentLiabilities": "1560612000", "cashAndShortTermInvestments": "104963000", "commonStockSharesOutstanding": "36893000", "intangibleAssetsExcludingGoodwill": "283882000", "cashAndCashEquivalentsAtCarryingValue": "104963000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31587000", "profitLoss": "None", "dividendPayout": "46252000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-224812000", "operatingCashflow": "80107000", "capitalExpenditures": "8211000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91007000", "cashflowFromInvestment": "-12045000", "stockBasedCompensation": "5348000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46252000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-182402000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14569000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 982209000, "cost_of_revenue": 686464000, "gross_profit": 295745000, "research_and_development": null, "selling_general_admin": 243736000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 52054000, "depreciation_amortisation": 15057000, "ebitda": 67111000, "interest_expense": 11383000, "interest_income": null, "other_non_operating": null, "pretax_income": 40671000, "tax_provision": 9084000, "effective_tax_rate": null, "net_income": 31587000, "net_income_continuing_ops": 31588000, "net_income_to_common": 31587000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104963000, "short_term_investments": null, "net_receivables": 136063000, "inventory": 1454672000, "other_current_assets": null, "total_current_assets": 1969864000, "net_ppe": null, "goodwill": 707345000, "intangible_assets": 283882000, "goodwill_and_intangibles": 991227000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1656262000, "total_assets": 3626126000, "short_term_debt": 118365000, "accounts_payable": 652619000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 880285000, "long_term_debt": 1186424000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1560612000, "total_liabilities": 2440897000, "total_debt": 1304789000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 520662000, "total_equity": 1185229000, "shares_outstanding": 36893000, "operating_cash_flow": 80107000, "stock_based_compensation": 5348000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8211000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12045000, "dividends_paid": 46252000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91007000, "free_cash_flow": 88318000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "52054000", "ebitda": "67111000", "netIncome": "31587000", "grossProfit": "295745000", "depreciation": "None", "totalRevenue": "982209000", "costOfRevenue": "686464000", "interestIncome": "None", "incomeBeforeTax": "40671000", "interestExpense": "11383000", "operatingIncome": "52008000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "9084000", "reportedCurrency": "USD", "netInterestIncome": "-11383000", "nonInterestIncome": "None", "operatingExpenses": "243737000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "686464000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15057000", "sellingGeneralAndAdministrative": "243736000", "netIncomeFromContinuingOperations": "31588000" }, "balance": { "goodwill": "707345000", "inventory": "1454672000", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "3626126000", "longTermDebt": "1186424000", "shortTermDebt": "118365000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "283882000", "reportedCurrency": "USD", "retainedEarnings": "520662000", "totalLiabilities": "2440897000", "otherCurrentAssets": "274166000", "totalCurrentAssets": "1969864000", "currentLongTermDebt": "13029000", "longTermInvestments": "1576000", "shortTermInvestments": "None", "currentNetReceivables": "136063000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1656262000", "currentAccountsPayable": "652619000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "348607000", "totalShareholderEquity": "1185229000", "capitalLeaseObligations": "335578000", "otherCurrentLiabilities": "109301000", "totalCurrentLiabilities": "880285000", "otherNonCurrentLiabilities": "48313000", "totalNonCurrentLiabilities": "1560612000", "cashAndShortTermInvestments": "104963000", "commonStockSharesOutstanding": "36893000", "intangibleAssetsExcludingGoodwill": "283882000", "cashAndCashEquivalentsAtCarryingValue": "104963000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "31587000", "profitLoss": "None", "dividendPayout": "46252000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-224812000", "operatingCashflow": "80107000", "capitalExpenditures": "8211000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91007000", "cashflowFromInvestment": "-12045000", "stockBasedCompensation": "5348000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46252000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-182402000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14569000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "income_statement": { "revenue": 1451131000, "cost_of_revenue": 1021948000, "gross_profit": 429183000, "ebit": 178002000, "ebitda": 190636000, "pretax_income": 165998000, "tax_provision": 38985000, "net_income": 127013000, "net_income_to_common": 127013000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 128483000, "total_current_assets": 1849039000, "total_assets": 3500671000, "short_term_debt": 115070000, "long_term_debt": 1049121000, "total_debt": 1164191000, "total_liabilities": 2120781000, "total_equity": 1379890000, "shares_outstanding": 37420000, "goodwill_and_intangibles": 990675000 }, "cash_flow": { "operating_cash_flow": 287287000, "capital_expenditure": 20733000, "free_cash_flow": 308020000, "dividends_paid": 46501000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149504, "ticker_id": 7743, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "178002000", "ebitda": "190636000", "netIncome": "127013000", "grossProfit": "429183000", "depreciation": "None", "totalRevenue": "1451131000", "costOfRevenue": "1021948000", "interestIncome": "None", "incomeBeforeTax": "165998000", "interestExpense": "12004000", "operatingIncome": "177987000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "38985000", "reportedCurrency": "USD", "netInterestIncome": "-12004000", "nonInterestIncome": "None", "operatingExpenses": "251196000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1021948000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12634000", "sellingGeneralAndAdministrative": "251196000", "netIncomeFromContinuingOperations": "127013000" }, "balance": { "goodwill": "705266000", "inventory": "1223809000", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "3500671000", "longTermDebt": "1049121000", "shortTermDebt": "115070000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "285409000", "reportedCurrency": "USD", "retainedEarnings": "719529000", "totalLiabilities": "2120781000", "otherCurrentAssets": "53138000", "totalCurrentAssets": "1849039000", "currentLongTermDebt": "12881000", "longTermInvestments": "1514000", "shortTermInvestments": "None", "currentNetReceivables": "443609000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1651631999", "currentAccountsPayable": "457319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1389897000", "totalShareholderEquity": "1379890000", "capitalLeaseObligations": "327895000", "otherCurrentLiabilities": "147122000", "totalCurrentLiabilities": "719511000", "otherNonCurrentLiabilities": "47342000", "totalNonCurrentLiabilities": "1401270000", "cashAndShortTermInvestments": "128483000", "commonStockSharesOutstanding": "37420000", "intangibleAssetsExcludingGoodwill": "285409000", "cashAndCashEquivalentsAtCarryingValue": "128483000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127013000", "profitLoss": "None", "dividendPayout": "46501000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "106782000", "operatingCashflow": "287287000", "capitalExpenditures": "20733000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215517000", "cashflowFromInvestment": "-27284000", "stockBasedCompensation": "4435000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46501000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3236000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12634000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1451131000, "cost_of_revenue": 1021948000, "gross_profit": 429183000, "research_and_development": null, "selling_general_admin": 251196000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 178002000, "depreciation_amortisation": 12634000, "ebitda": 190636000, "interest_expense": 12004000, "interest_income": null, "other_non_operating": null, "pretax_income": 165998000, "tax_provision": 38985000, "effective_tax_rate": null, "net_income": 127013000, "net_income_continuing_ops": 127013000, "net_income_to_common": 127013000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 128483000, "short_term_investments": null, "net_receivables": 443609000, "inventory": 1223809000, "other_current_assets": null, "total_current_assets": 1849039000, "net_ppe": null, "goodwill": 705266000, "intangible_assets": 285409000, "goodwill_and_intangibles": 990675000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1651631999, "total_assets": 3500671000, "short_term_debt": 115070000, "accounts_payable": 457319000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 719511000, "long_term_debt": 1049121000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1401270000, "total_liabilities": 2120781000, "total_debt": 1164191000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 719529000, "total_equity": 1379890000, "shares_outstanding": 37420000, "operating_cash_flow": 287287000, "stock_based_compensation": 4435000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20733000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27284000, "dividends_paid": 46501000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -215517000, "free_cash_flow": 308020000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "178002000", "ebitda": "190636000", "netIncome": "127013000", "grossProfit": "429183000", "depreciation": "None", "totalRevenue": "1451131000", "costOfRevenue": "1021948000", "interestIncome": "None", "incomeBeforeTax": "165998000", "interestExpense": "12004000", "operatingIncome": "177987000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "38985000", "reportedCurrency": "USD", "netInterestIncome": "-12004000", "nonInterestIncome": "None", "operatingExpenses": "251196000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1021948000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12634000", "sellingGeneralAndAdministrative": "251196000", "netIncomeFromContinuingOperations": "127013000" }, "balance": { "goodwill": "705266000", "inventory": "1223809000", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "3500671000", "longTermDebt": "1049121000", "shortTermDebt": "115070000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "285409000", "reportedCurrency": "USD", "retainedEarnings": "719529000", "totalLiabilities": "2120781000", "otherCurrentAssets": "53138000", "totalCurrentAssets": "1849039000", "currentLongTermDebt": "12881000", "longTermInvestments": "1514000", "shortTermInvestments": "None", "currentNetReceivables": "443609000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1651631999", "currentAccountsPayable": "457319000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1389897000", "totalShareholderEquity": "1379890000", "capitalLeaseObligations": "327895000", "otherCurrentLiabilities": "147122000", "totalCurrentLiabilities": "719511000", "otherNonCurrentLiabilities": "47342000", "totalNonCurrentLiabilities": "1401270000", "cashAndShortTermInvestments": "128483000", "commonStockSharesOutstanding": "37420000", "intangibleAssetsExcludingGoodwill": "285409000", "cashAndCashEquivalentsAtCarryingValue": "128483000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "127013000", "profitLoss": "None", "dividendPayout": "46501000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "106782000", "operatingCashflow": "287287000", "capitalExpenditures": "20733000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-215517000", "cashflowFromInvestment": "-27284000", "stockBasedCompensation": "4435000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46501000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3236000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12634000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "income_statement": { "revenue": 1784530000, "cost_of_revenue": 1249369000, "gross_profit": 535161000, "ebit": 272670000, "ebitda": 284597000, "pretax_income": 260438000, "tax_provision": 66180000, "net_income": 194258000, "net_income_to_common": 194258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 83669000, "total_current_assets": 2032975000, "total_assets": 3671956000, "short_term_debt": 117825000, "long_term_debt": 1212533000, "total_debt": 1330358000, "total_liabilities": 2372838000, "total_equity": 1299118000, "shares_outstanding": 37407000, "goodwill_and_intangibles": 987286000 }, "cash_flow": { "operating_cash_flow": -28768000, "capital_expenditure": 14095000, "free_cash_flow": -14673000, "dividends_paid": 46937000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149505, "ticker_id": 7743, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "272670000", "ebitda": "284597000", "netIncome": "194258000", "grossProfit": "535161000", "depreciation": "None", "totalRevenue": "1784530000", "costOfRevenue": "1249369000", "interestIncome": "None", "incomeBeforeTax": "260438000", "interestExpense": "12219000", "operatingIncome": "272670000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "66180000", "reportedCurrency": "USD", "netInterestIncome": "-12219000", "nonInterestIncome": "None", "operatingExpenses": "262491000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1249369000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11927000", "sellingGeneralAndAdministrative": "262491000", "netIncomeFromContinuingOperations": "194258000" }, "balance": { "goodwill": "700476000", "inventory": "1330221000", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "3671956000", "longTermDebt": "1212533000", "shortTermDebt": "117825000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "286810000", "reportedCurrency": "USD", "retainedEarnings": "642230000", "totalLiabilities": "2372838000", "otherCurrentAssets": "42281000", "totalCurrentAssets": "2032975000", "currentLongTermDebt": "17386000", "longTermInvestments": "1494000", "shortTermInvestments": "None", "currentNetReceivables": "576804000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1638981000", "currentAccountsPayable": "529316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1553374000", "totalShareholderEquity": "1299118000", "capitalLeaseObligations": "323455000", "otherCurrentLiabilities": "160832999", "totalCurrentLiabilities": "807974000", "otherNonCurrentLiabilities": "50177000", "totalNonCurrentLiabilities": "1564864000", "cashAndShortTermInvestments": "83669000", "commonStockSharesOutstanding": "37407000", "intangibleAssetsExcludingGoodwill": "286810000", "cashAndCashEquivalentsAtCarryingValue": "83669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "193295000", "profitLoss": "None", "dividendPayout": "46937000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "139035000", "operatingCashflow": "-28768000", "capitalExpenditures": "14095000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53756000", "cashflowFromInvestment": "-14902000", "stockBasedCompensation": "6895000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46937000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104332000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12129000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1784530000, "cost_of_revenue": 1249369000, "gross_profit": 535161000, "research_and_development": null, "selling_general_admin": 262491000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 272670000, "depreciation_amortisation": 11927000, "ebitda": 284597000, "interest_expense": 12219000, "interest_income": null, "other_non_operating": null, "pretax_income": 260438000, "tax_provision": 66180000, "effective_tax_rate": null, "net_income": 194258000, "net_income_continuing_ops": 194258000, "net_income_to_common": 194258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 83669000, "short_term_investments": null, "net_receivables": 576804000, "inventory": 1330221000, "other_current_assets": null, "total_current_assets": 2032975000, "net_ppe": null, "goodwill": 700476000, "intangible_assets": 286810000, "goodwill_and_intangibles": 987286000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1638981000, "total_assets": 3671956000, "short_term_debt": 117825000, "accounts_payable": 529316000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 807974000, "long_term_debt": 1212533000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1564864000, "total_liabilities": 2372838000, "total_debt": 1330358000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 642230000, "total_equity": 1299118000, "shares_outstanding": 37407000, "operating_cash_flow": -28768000, "stock_based_compensation": 6895000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14095000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14902000, "dividends_paid": 46937000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 53756000, "free_cash_flow": -14673000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "272670000", "ebitda": "284597000", "netIncome": "194258000", "grossProfit": "535161000", "depreciation": "None", "totalRevenue": "1784530000", "costOfRevenue": "1249369000", "interestIncome": "None", "incomeBeforeTax": "260438000", "interestExpense": "12219000", "operatingIncome": "272670000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "66180000", "reportedCurrency": "USD", "netInterestIncome": "-12219000", "nonInterestIncome": "None", "operatingExpenses": "262491000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1249369000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11927000", "sellingGeneralAndAdministrative": "262491000", "netIncomeFromContinuingOperations": "194258000" }, "balance": { "goodwill": "700476000", "inventory": "1330221000", "commonStock": "37000", "currentDebt": "None", "investments": "None", "totalAssets": "3671956000", "longTermDebt": "1212533000", "shortTermDebt": "117825000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "286810000", "reportedCurrency": "USD", "retainedEarnings": "642230000", "totalLiabilities": "2372838000", "otherCurrentAssets": "42281000", "totalCurrentAssets": "2032975000", "currentLongTermDebt": "17386000", "longTermInvestments": "1494000", "shortTermInvestments": "None", "currentNetReceivables": "576804000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1638981000", "currentAccountsPayable": "529316000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1553374000", "totalShareholderEquity": "1299118000", "capitalLeaseObligations": "323455000", "otherCurrentLiabilities": "160832999", "totalCurrentLiabilities": "807974000", "otherNonCurrentLiabilities": "50177000", "totalNonCurrentLiabilities": "1564864000", "cashAndShortTermInvestments": "83669000", "commonStockSharesOutstanding": "37407000", "intangibleAssetsExcludingGoodwill": "286810000", "cashAndCashEquivalentsAtCarryingValue": "83669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "193295000", "profitLoss": "None", "dividendPayout": "46937000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "139035000", "operatingCashflow": "-28768000", "capitalExpenditures": "14095000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "53756000", "cashflowFromInvestment": "-14902000", "stockBasedCompensation": "6895000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46937000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-104332000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12129000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "income_statement": { "revenue": 1071526000, "cost_of_revenue": 759157000, "gross_profit": 312369000, "ebit": 77538000, "ebitda": 89525000, "pretax_income": 66374000, "tax_provision": 12883000, "net_income": 53545000, "net_income_to_common": 53545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71644000, "total_current_assets": 2077577000, "total_assets": 3712449000, "short_term_debt": 157756000, "long_term_debt": 968031000, "total_debt": 1125787000, "total_liabilities": 2473758000, "total_equity": 1238691000, "shares_outstanding": 37630000, "goodwill_and_intangibles": 988020000 }, "cash_flow": { "operating_cash_flow": 27224000, "capital_expenditure": 13295000, "free_cash_flow": 40519000, "dividends_paid": 45226000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149506, "ticker_id": 7743, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77538000", "ebitda": "89525000", "netIncome": "53545000", "grossProfit": "312369000", "depreciation": "None", "totalRevenue": "1071526000", "costOfRevenue": "759157000", "interestIncome": "None", "incomeBeforeTax": "66374000", "interestExpense": "11164000", "operatingIncome": "77538000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "12883000", "reportedCurrency": "USD", "netInterestIncome": "-11164000", "nonInterestIncome": "None", "operatingExpenses": "234831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "759157000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11987000", "sellingGeneralAndAdministrative": "234831000", "netIncomeFromContinuingOperations": "53545000" }, "balance": { "goodwill": "699250000", "inventory": "1460680000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "3712449000", "longTermDebt": "968031000", "shortTermDebt": "157756000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "288770000", "reportedCurrency": "USD", "retainedEarnings": "600248000", "totalLiabilities": "2473758000", "otherCurrentAssets": "48177000", "totalCurrentAssets": "2077577000", "currentLongTermDebt": "57059000", "longTermInvestments": "1511000", "shortTermInvestments": "None", "currentNetReceivables": "497076000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1634871999", "currentAccountsPayable": "890167000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1347078000", "totalShareholderEquity": "1238691000", "capitalLeaseObligations": "321988000", "otherCurrentLiabilities": "109893000", "totalCurrentLiabilities": "1157816000", "otherNonCurrentLiabilities": "45473000", "totalNonCurrentLiabilities": "1315941999", "cashAndShortTermInvestments": "71644000", "commonStockSharesOutstanding": "37630000", "intangibleAssetsExcludingGoodwill": "288770000", "cashAndCashEquivalentsAtCarryingValue": "71644000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53282000", "profitLoss": "None", "dividendPayout": "45226000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-168410000", "operatingCashflow": "27224000", "capitalExpenditures": "13295000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20611000", "cashflowFromInvestment": "-13561000", "stockBasedCompensation": "6055000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45226000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56316000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11987000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1071526000, "cost_of_revenue": 759157000, "gross_profit": 312369000, "research_and_development": null, "selling_general_admin": 234831000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77538000, "depreciation_amortisation": 11987000, "ebitda": 89525000, "interest_expense": 11164000, "interest_income": null, "other_non_operating": null, "pretax_income": 66374000, "tax_provision": 12883000, "effective_tax_rate": null, "net_income": 53545000, "net_income_continuing_ops": 53545000, "net_income_to_common": 53545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71644000, "short_term_investments": null, "net_receivables": 497076000, "inventory": 1460680000, "other_current_assets": null, "total_current_assets": 2077577000, "net_ppe": null, "goodwill": 699250000, "intangible_assets": 288770000, "goodwill_and_intangibles": 988020000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1634871999, "total_assets": 3712449000, "short_term_debt": 157756000, "accounts_payable": 890167000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1157816000, "long_term_debt": 968031000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1315941999, "total_liabilities": 2473758000, "total_debt": 1125787000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 600248000, "total_equity": 1238691000, "shares_outstanding": 37630000, "operating_cash_flow": 27224000, "stock_based_compensation": 6055000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13295000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13561000, "dividends_paid": 45226000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20611000, "free_cash_flow": 40519000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77538000", "ebitda": "89525000", "netIncome": "53545000", "grossProfit": "312369000", "depreciation": "None", "totalRevenue": "1071526000", "costOfRevenue": "759157000", "interestIncome": "None", "incomeBeforeTax": "66374000", "interestExpense": "11164000", "operatingIncome": "77538000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "12883000", "reportedCurrency": "USD", "netInterestIncome": "-11164000", "nonInterestIncome": "None", "operatingExpenses": "234831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "759157000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11987000", "sellingGeneralAndAdministrative": "234831000", "netIncomeFromContinuingOperations": "53545000" }, "balance": { "goodwill": "699250000", "inventory": "1460680000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "3712449000", "longTermDebt": "968031000", "shortTermDebt": "157756000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "288770000", "reportedCurrency": "USD", "retainedEarnings": "600248000", "totalLiabilities": "2473758000", "otherCurrentAssets": "48177000", "totalCurrentAssets": "2077577000", "currentLongTermDebt": "57059000", "longTermInvestments": "1511000", "shortTermInvestments": "None", "currentNetReceivables": "497076000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1634871999", "currentAccountsPayable": "890167000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1347078000", "totalShareholderEquity": "1238691000", "capitalLeaseObligations": "321988000", "otherCurrentLiabilities": "109893000", "totalCurrentLiabilities": "1157816000", "otherNonCurrentLiabilities": "45473000", "totalNonCurrentLiabilities": "1315941999", "cashAndShortTermInvestments": "71644000", "commonStockSharesOutstanding": "37630000", "intangibleAssetsExcludingGoodwill": "288770000", "cashAndCashEquivalentsAtCarryingValue": "71644000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53282000", "profitLoss": "None", "dividendPayout": "45226000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-168410000", "operatingCashflow": "27224000", "capitalExpenditures": "13295000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20611000", "cashflowFromInvestment": "-13561000", "stockBasedCompensation": "6055000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45226000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-56316000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11987000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "income_statement": { "revenue": 987479000, "cost_of_revenue": 697236000, "gross_profit": 290243000, "ebit": 60650000, "ebitda": 72769000, "pretax_income": 50218000, "tax_provision": 12945000, "net_income": 37300000, "net_income_to_common": 37300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 77862000, "total_current_assets": 1729114000, "total_assets": 3368184000, "short_term_debt": 147757000, "long_term_debt": 900883000, "total_debt": 1048640000, "total_liabilities": 2094719000, "total_equity": 1273465000, "shares_outstanding": 37922000, "goodwill_and_intangibles": 989642000 }, "cash_flow": { "operating_cash_flow": 170567000, "capital_expenditure": 13525000, "free_cash_flow": 184092000, "dividends_paid": 45452000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149507, "ticker_id": 7743, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "60650000", "ebitda": "72769000", "netIncome": "37300000", "grossProfit": "290243000", "depreciation": "None", "totalRevenue": "987479000", "costOfRevenue": "697236000", "interestIncome": "None", "incomeBeforeTax": "50218000", "interestExpense": "10432000", "operatingIncome": "60650000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "12945000", "reportedCurrency": "USD", "netInterestIncome": "-10432000", "nonInterestIncome": "None", "operatingExpenses": "229593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "697236000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12119000", "sellingGeneralAndAdministrative": "229593000", "netIncomeFromContinuingOperations": "37300000" }, "balance": { "goodwill": "698910000", "inventory": "1289300000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "3368184000", "longTermDebt": "900883000", "shortTermDebt": "147757000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "290732000", "reportedCurrency": "USD", "retainedEarnings": "648476000", "totalLiabilities": "2094719000", "otherCurrentAssets": "47091000", "totalCurrentAssets": "1729114000", "currentLongTermDebt": "49473000", "longTermInvestments": "1439000", "shortTermInvestments": "None", "currentNetReceivables": "314861000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1639070000", "currentAccountsPayable": "525235000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1271923000", "totalShareholderEquity": "1273465000", "capitalLeaseObligations": "321567000", "otherCurrentLiabilities": "83346000", "totalCurrentLiabilities": "844186000", "otherNonCurrentLiabilities": "44959000", "totalNonCurrentLiabilities": "1250533000", "cashAndShortTermInvestments": "77862000", "commonStockSharesOutstanding": "37922000", "intangibleAssetsExcludingGoodwill": "290732000", "cashAndCashEquivalentsAtCarryingValue": "77862000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37121000", "profitLoss": "None", "dividendPayout": "45452000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-115125000", "operatingCashflow": "170567000", "capitalExpenditures": "13525000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-164765000", "cashflowFromInvestment": "-16727000", "stockBasedCompensation": "4857000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45452000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-146892000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12119000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 987479000, "cost_of_revenue": 697236000, "gross_profit": 290243000, "research_and_development": null, "selling_general_admin": 229593000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 60650000, "depreciation_amortisation": 12119000, "ebitda": 72769000, "interest_expense": 10432000, "interest_income": null, "other_non_operating": null, "pretax_income": 50218000, "tax_provision": 12945000, "effective_tax_rate": null, "net_income": 37300000, "net_income_continuing_ops": 37300000, "net_income_to_common": 37300000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 77862000, "short_term_investments": null, "net_receivables": 314861000, "inventory": 1289300000, "other_current_assets": null, "total_current_assets": 1729114000, "net_ppe": null, "goodwill": 698910000, "intangible_assets": 290732000, "goodwill_and_intangibles": 989642000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1639070000, "total_assets": 3368184000, "short_term_debt": 147757000, "accounts_payable": 525235000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 844186000, "long_term_debt": 900883000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1250533000, "total_liabilities": 2094719000, "total_debt": 1048640000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 648476000, "total_equity": 1273465000, "shares_outstanding": 37922000, "operating_cash_flow": 170567000, "stock_based_compensation": 4857000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13525000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16727000, "dividends_paid": 45452000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -164765000, "free_cash_flow": 184092000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "60650000", "ebitda": "72769000", "netIncome": "37300000", "grossProfit": "290243000", "depreciation": "None", "totalRevenue": "987479000", "costOfRevenue": "697236000", "interestIncome": "None", "incomeBeforeTax": "50218000", "interestExpense": "10432000", "operatingIncome": "60650000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "12945000", "reportedCurrency": "USD", "netInterestIncome": "-10432000", "nonInterestIncome": "None", "operatingExpenses": "229593000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "697236000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12119000", "sellingGeneralAndAdministrative": "229593000", "netIncomeFromContinuingOperations": "37300000" }, "balance": { "goodwill": "698910000", "inventory": "1289300000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "3368184000", "longTermDebt": "900883000", "shortTermDebt": "147757000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "290732000", "reportedCurrency": "USD", "retainedEarnings": "648476000", "totalLiabilities": "2094719000", "otherCurrentAssets": "47091000", "totalCurrentAssets": "1729114000", "currentLongTermDebt": "49473000", "longTermInvestments": "1439000", "shortTermInvestments": "None", "currentNetReceivables": "314861000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1639070000", "currentAccountsPayable": "525235000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1271923000", "totalShareholderEquity": "1273465000", "capitalLeaseObligations": "321567000", "otherCurrentLiabilities": "83346000", "totalCurrentLiabilities": "844186000", "otherNonCurrentLiabilities": "44959000", "totalNonCurrentLiabilities": "1250533000", "cashAndShortTermInvestments": "77862000", "commonStockSharesOutstanding": "37922000", "intangibleAssetsExcludingGoodwill": "290732000", "cashAndCashEquivalentsAtCarryingValue": "77862000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37121000", "profitLoss": "None", "dividendPayout": "45452000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-115125000", "operatingCashflow": "170567000", "capitalExpenditures": "13525000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-164765000", "cashflowFromInvestment": "-16727000", "stockBasedCompensation": "4857000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45452000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-146892000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "12119000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "income_statement": { "revenue": 1432879000, "cost_of_revenue": 1016476000, "gross_profit": 416403000, "ebit": 176353000, "ebitda": 187923000, "pretax_income": 163998000, "tax_provision": 38361000, "net_income": 125701000, "net_income_to_common": 125701000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 91347000, "total_current_assets": 1740699000, "total_assets": 3367389000, "short_term_debt": 140095000, "long_term_debt": 879146000, "total_debt": 1019241000, "total_liabilities": 1934880000, "total_equity": 1432509000, "shares_outstanding": 38187000, "goodwill_and_intangibles": 992869000 }, "cash_flow": { "operating_cash_flow": 316517000, "capital_expenditure": 11023000, "free_cash_flow": 327540000, "dividends_paid": 45894000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149509, "ticker_id": 7743, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "176353000", "ebitda": "187923000", "netIncome": "125701000", "grossProfit": "416403000", "depreciation": "None", "totalRevenue": "1432879000", "costOfRevenue": "1016476000", "interestIncome": "None", "incomeBeforeTax": "163998000", "interestExpense": "12355000", "operatingIncome": "176353000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "38361000", "reportedCurrency": "USD", "netInterestIncome": "-12355000", "nonInterestIncome": "None", "operatingExpenses": "240050000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1016476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11570000", "sellingGeneralAndAdministrative": "240050000", "netIncomeFromContinuingOperations": "125701000" }, "balance": { "goodwill": "700147000", "inventory": "1180491000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "3367389000", "longTermDebt": "879146000", "shortTermDebt": "140095000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "292722000", "reportedCurrency": "USD", "retainedEarnings": "802379000", "totalLiabilities": "1934880000", "otherCurrentAssets": "43168000", "totalCurrentAssets": "1740699000", "currentLongTermDebt": "44683000", "longTermInvestments": "1434000", "shortTermInvestments": "None", "currentNetReceivables": "425693000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1626690000", "currentAccountsPayable": "401702000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1239342000", "totalShareholderEquity": "1432509000", "capitalLeaseObligations": "315513000", "otherCurrentLiabilities": "185118000", "totalCurrentLiabilities": "726915000", "otherNonCurrentLiabilities": "43612000", "totalNonCurrentLiabilities": "1207965000", "cashAndShortTermInvestments": "91347000", "commonStockSharesOutstanding": "38187000", "intangibleAssetsExcludingGoodwill": "292722000", "cashAndCashEquivalentsAtCarryingValue": "91347000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "125047000", "profitLoss": "None", "dividendPayout": "45894000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "114351000", "operatingCashflow": "316517000", "capitalExpenditures": "11023000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-311751000", "cashflowFromInvestment": "-11097000", "stockBasedCompensation": "4047000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45894000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74912000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11570000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1432879000, "cost_of_revenue": 1016476000, "gross_profit": 416403000, "research_and_development": null, "selling_general_admin": 240050000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 176353000, "depreciation_amortisation": 11570000, "ebitda": 187923000, "interest_expense": 12355000, "interest_income": null, "other_non_operating": null, "pretax_income": 163998000, "tax_provision": 38361000, "effective_tax_rate": null, "net_income": 125701000, "net_income_continuing_ops": 125701000, "net_income_to_common": 125701000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 91347000, "short_term_investments": null, "net_receivables": 425693000, "inventory": 1180491000, "other_current_assets": null, "total_current_assets": 1740699000, "net_ppe": null, "goodwill": 700147000, "intangible_assets": 292722000, "goodwill_and_intangibles": 992869000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1626690000, "total_assets": 3367389000, "short_term_debt": 140095000, "accounts_payable": 401702000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 726915000, "long_term_debt": 879146000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1207965000, "total_liabilities": 1934880000, "total_debt": 1019241000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 802379000, "total_equity": 1432509000, "shares_outstanding": 38187000, "operating_cash_flow": 316517000, "stock_based_compensation": 4047000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11023000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11097000, "dividends_paid": 45894000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -311751000, "free_cash_flow": 327540000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "176353000", "ebitda": "187923000", "netIncome": "125701000", "grossProfit": "416403000", "depreciation": "None", "totalRevenue": "1432879000", "costOfRevenue": "1016476000", "interestIncome": "None", "incomeBeforeTax": "163998000", "interestExpense": "12355000", "operatingIncome": "176353000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "38361000", "reportedCurrency": "USD", "netInterestIncome": "-12355000", "nonInterestIncome": "None", "operatingExpenses": "240050000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1016476000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11570000", "sellingGeneralAndAdministrative": "240050000", "netIncomeFromContinuingOperations": "125701000" }, "balance": { "goodwill": "700147000", "inventory": "1180491000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "3367389000", "longTermDebt": "879146000", "shortTermDebt": "140095000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "292722000", "reportedCurrency": "USD", "retainedEarnings": "802379000", "totalLiabilities": "1934880000", "otherCurrentAssets": "43168000", "totalCurrentAssets": "1740699000", "currentLongTermDebt": "44683000", "longTermInvestments": "1434000", "shortTermInvestments": "None", "currentNetReceivables": "425693000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1626690000", "currentAccountsPayable": "401702000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1239342000", "totalShareholderEquity": "1432509000", "capitalLeaseObligations": "315513000", "otherCurrentLiabilities": "185118000", "totalCurrentLiabilities": "726915000", "otherNonCurrentLiabilities": "43612000", "totalNonCurrentLiabilities": "1207965000", "cashAndShortTermInvestments": "91347000", "commonStockSharesOutstanding": "38187000", "intangibleAssetsExcludingGoodwill": "292722000", "cashAndCashEquivalentsAtCarryingValue": "91347000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "125047000", "profitLoss": "None", "dividendPayout": "45894000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "114351000", "operatingCashflow": "316517000", "capitalExpenditures": "11023000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-311751000", "cashflowFromInvestment": "-11097000", "stockBasedCompensation": "4047000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45894000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74912000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11570000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "income_statement": { "revenue": 1769784000, "cost_of_revenue": 1239643000, "gross_profit": 530141000, "ebit": 271481000, "ebitda": 282524000, "pretax_income": 257437000, "tax_provision": 65058000, "net_income": 192439000, "net_income_to_common": 192439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 96894000, "total_current_assets": 2005812000, "total_assets": 3640914000, "short_term_debt": 138750000, "long_term_debt": 1071827000, "total_debt": 1210577000, "total_liabilities": 2217245000, "total_equity": 1423669000, "shares_outstanding": 38325000, "goodwill_and_intangibles": 994370000 }, "cash_flow": { "operating_cash_flow": 26660000, "capital_expenditure": 17890000, "free_cash_flow": 44550000, "dividends_paid": 45953000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149510, "ticker_id": 7743, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "271481000", "ebitda": "282524000", "netIncome": "192439000", "grossProfit": "530141000", "depreciation": "None", "totalRevenue": "1769784000", "costOfRevenue": "1239643000", "interestIncome": "None", "incomeBeforeTax": "257437000", "interestExpense": "14044000", "operatingIncome": "271481000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "65058000", "reportedCurrency": "USD", "netInterestIncome": "-14044000", "nonInterestIncome": "None", "operatingExpenses": "258660000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1239643000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11043000", "sellingGeneralAndAdministrative": "258660000", "netIncomeFromContinuingOperations": "192439000" }, "balance": { "goodwill": "699686000", "inventory": "1295600000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "3640914000", "longTermDebt": "1071827000", "shortTermDebt": "138750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "294684000", "reportedCurrency": "USD", "retainedEarnings": "798204000", "totalLiabilities": "2217245000", "otherCurrentAssets": "35789000", "totalCurrentAssets": "2005812000", "currentLongTermDebt": "44726000", "longTermInvestments": "1399000", "shortTermInvestments": "3795000", "currentNetReceivables": "577529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1635102000", "currentAccountsPayable": "515645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1436892000", "totalShareholderEquity": "1423669000", "capitalLeaseObligations": "320339000", "otherCurrentLiabilities": "152978000", "totalCurrentLiabilities": "807373000", "otherNonCurrentLiabilities": "44135000", "totalNonCurrentLiabilities": "1409871999", "cashAndShortTermInvestments": "96894000", "commonStockSharesOutstanding": "38325000", "intangibleAssetsExcludingGoodwill": "294684000", "cashAndCashEquivalentsAtCarryingValue": "96894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "191421000", "profitLoss": "None", "dividendPayout": "45953000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "200224000", "operatingCashflow": "26660000", "capitalExpenditures": "17890000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24128000", "cashflowFromInvestment": "-19393000", "stockBasedCompensation": "5016000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45953000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68192000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11043000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1769784000, "cost_of_revenue": 1239643000, "gross_profit": 530141000, "research_and_development": null, "selling_general_admin": 258660000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 271481000, "depreciation_amortisation": 11043000, "ebitda": 282524000, "interest_expense": 14044000, "interest_income": null, "other_non_operating": null, "pretax_income": 257437000, "tax_provision": 65058000, "effective_tax_rate": null, "net_income": 192439000, "net_income_continuing_ops": 192439000, "net_income_to_common": 192439000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 96894000, "short_term_investments": 3795000, "net_receivables": 577529000, "inventory": 1295600000, "other_current_assets": null, "total_current_assets": 2005812000, "net_ppe": null, "goodwill": 699686000, "intangible_assets": 294684000, "goodwill_and_intangibles": 994370000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1635102000, "total_assets": 3640914000, "short_term_debt": 138750000, "accounts_payable": 515645000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 807373000, "long_term_debt": 1071827000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1409871999, "total_liabilities": 2217245000, "total_debt": 1210577000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 798204000, "total_equity": 1423669000, "shares_outstanding": 38325000, "operating_cash_flow": 26660000, "stock_based_compensation": 5016000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17890000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19393000, "dividends_paid": 45953000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24128000, "free_cash_flow": 44550000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "271481000", "ebitda": "282524000", "netIncome": "192439000", "grossProfit": "530141000", "depreciation": "None", "totalRevenue": "1769784000", "costOfRevenue": "1239643000", "interestIncome": "None", "incomeBeforeTax": "257437000", "interestExpense": "14044000", "operatingIncome": "271481000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "65058000", "reportedCurrency": "USD", "netInterestIncome": "-14044000", "nonInterestIncome": "None", "operatingExpenses": "258660000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1239643000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "11043000", "sellingGeneralAndAdministrative": "258660000", "netIncomeFromContinuingOperations": "192439000" }, "balance": { "goodwill": "699686000", "inventory": "1295600000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "3640914000", "longTermDebt": "1071827000", "shortTermDebt": "138750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "294684000", "reportedCurrency": "USD", "retainedEarnings": "798204000", "totalLiabilities": "2217245000", "otherCurrentAssets": "35789000", "totalCurrentAssets": "2005812000", "currentLongTermDebt": "44726000", "longTermInvestments": "1399000", "shortTermInvestments": "3795000", "currentNetReceivables": "577529000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1635102000", "currentAccountsPayable": "515645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1436892000", "totalShareholderEquity": "1423669000", "capitalLeaseObligations": "320339000", "otherCurrentLiabilities": "152978000", "totalCurrentLiabilities": "807373000", "otherNonCurrentLiabilities": "44135000", "totalNonCurrentLiabilities": "1409871999", "cashAndShortTermInvestments": "96894000", "commonStockSharesOutstanding": "38325000", "intangibleAssetsExcludingGoodwill": "294684000", "cashAndCashEquivalentsAtCarryingValue": "96894000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "191421000", "profitLoss": "None", "dividendPayout": "45953000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "200224000", "operatingCashflow": "26660000", "capitalExpenditures": "17890000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24128000", "cashflowFromInvestment": "-19393000", "stockBasedCompensation": "5016000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "45953000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68192000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "11043000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "income_statement": { "revenue": 1120810000, "cost_of_revenue": 782250000, "gross_profit": 338560000, "ebit": 108720000, "ebitda": 119469000, "pretax_income": 95301000, "tax_provision": 16473000, "net_income": 78885000, "net_income_to_common": 78885000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 67974000, "total_current_assets": 2136617000, "total_assets": 3758827000, "short_term_debt": 128817000, "long_term_debt": 942522000, "total_debt": 1071339000, "total_liabilities": 2413143000, "total_equity": 1345684000, "shares_outstanding": 38467000, "goodwill_and_intangibles": 995918000 }, "cash_flow": { "operating_cash_flow": 145442000, "capital_expenditure": 17038000, "free_cash_flow": 162480000, "dividends_paid": 42334000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149511, "ticker_id": 7743, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "108720000", "ebitda": "119469000", "netIncome": "78885000", "grossProfit": "338560000", "depreciation": "None", "totalRevenue": "1120810000", "costOfRevenue": "782250000", "interestIncome": "None", "incomeBeforeTax": "95301000", "interestExpense": "13419000", "operatingIncome": "108720000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16473000", "reportedCurrency": "USD", "netInterestIncome": "-13419000", "nonInterestIncome": "None", "operatingExpenses": "229840000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "782250000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10749000", "sellingGeneralAndAdministrative": "229840000", "netIncomeFromContinuingOperations": "78885000" }, "balance": { "goodwill": "699424000", "inventory": "1496947000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "3758827000", "longTermDebt": "942522000", "shortTermDebt": "128817000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "296494000", "reportedCurrency": "USD", "retainedEarnings": "720228000", "totalLiabilities": "2413143000", "otherCurrentAssets": "44521000", "totalCurrentAssets": "2136617000", "currentLongTermDebt": "36655000", "longTermInvestments": "1350000", "shortTermInvestments": "4984000", "currentNetReceivables": "527174999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1622210000", "currentAccountsPayable": "907806000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1294069000", "totalShareholderEquity": "1345684000", "capitalLeaseObligations": "314892000", "otherCurrentLiabilities": "99557000", "totalCurrentLiabilities": "1136180000", "otherNonCurrentLiabilities": "42807000", "totalNonCurrentLiabilities": "1276963000", "cashAndShortTermInvestments": "67974000", "commonStockSharesOutstanding": "38467000", "intangibleAssetsExcludingGoodwill": "296494000", "cashAndCashEquivalentsAtCarryingValue": "67974000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78472000", "profitLoss": "None", "dividendPayout": "42334000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-133249000", "operatingCashflow": "145442000", "capitalExpenditures": "17038000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124162000", "cashflowFromInvestment": "-18952000", "stockBasedCompensation": "5328000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42334000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16303999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10749000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1120810000, "cost_of_revenue": 782250000, "gross_profit": 338560000, "research_and_development": null, "selling_general_admin": 229840000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 108720000, "depreciation_amortisation": 10749000, "ebitda": 119469000, "interest_expense": 13419000, "interest_income": null, "other_non_operating": null, "pretax_income": 95301000, "tax_provision": 16473000, "effective_tax_rate": null, "net_income": 78885000, "net_income_continuing_ops": 78885000, "net_income_to_common": 78885000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 67974000, "short_term_investments": 4984000, "net_receivables": 527174999, "inventory": 1496947000, "other_current_assets": null, "total_current_assets": 2136617000, "net_ppe": null, "goodwill": 699424000, "intangible_assets": 296494000, "goodwill_and_intangibles": 995918000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1622210000, "total_assets": 3758827000, "short_term_debt": 128817000, "accounts_payable": 907806000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1136180000, "long_term_debt": 942522000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1276963000, "total_liabilities": 2413143000, "total_debt": 1071339000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 720228000, "total_equity": 1345684000, "shares_outstanding": 38467000, "operating_cash_flow": 145442000, "stock_based_compensation": 5328000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17038000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18952000, "dividends_paid": 42334000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -124162000, "free_cash_flow": 162480000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "108720000", "ebitda": "119469000", "netIncome": "78885000", "grossProfit": "338560000", "depreciation": "None", "totalRevenue": "1120810000", "costOfRevenue": "782250000", "interestIncome": "None", "incomeBeforeTax": "95301000", "interestExpense": "13419000", "operatingIncome": "108720000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "16473000", "reportedCurrency": "USD", "netInterestIncome": "-13419000", "nonInterestIncome": "None", "operatingExpenses": "229840000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "782250000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10749000", "sellingGeneralAndAdministrative": "229840000", "netIncomeFromContinuingOperations": "78885000" }, "balance": { "goodwill": "699424000", "inventory": "1496947000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "3758827000", "longTermDebt": "942522000", "shortTermDebt": "128817000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "296494000", "reportedCurrency": "USD", "retainedEarnings": "720228000", "totalLiabilities": "2413143000", "otherCurrentAssets": "44521000", "totalCurrentAssets": "2136617000", "currentLongTermDebt": "36655000", "longTermInvestments": "1350000", "shortTermInvestments": "4984000", "currentNetReceivables": "527174999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1622210000", "currentAccountsPayable": "907806000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1294069000", "totalShareholderEquity": "1345684000", "capitalLeaseObligations": "314892000", "otherCurrentLiabilities": "99557000", "totalCurrentLiabilities": "1136180000", "otherNonCurrentLiabilities": "42807000", "totalNonCurrentLiabilities": "1276963000", "cashAndShortTermInvestments": "67974000", "commonStockSharesOutstanding": "38467000", "intangibleAssetsExcludingGoodwill": "296494000", "cashAndCashEquivalentsAtCarryingValue": "67974000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "78472000", "profitLoss": "None", "dividendPayout": "42334000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-133249000", "operatingCashflow": "145442000", "capitalExpenditures": "17038000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-124162000", "cashflowFromInvestment": "-18952000", "stockBasedCompensation": "5328000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42334000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16303999", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10749000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "income_statement": { "revenue": 1003050000, "cost_of_revenue": 709275000, "gross_profit": 293775000, "ebit": 79344000, "ebitda": 89704000, "pretax_income": 67240000, "tax_provision": 15745000, "net_income": 51437000, "net_income_to_common": 51437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66540000, "total_current_assets": 1815360000, "total_assets": 3428068000, "short_term_debt": 127418000, "long_term_debt": 1015117000, "total_debt": 1142535000, "total_liabilities": 2115281000, "total_equity": 1312787000, "shares_outstanding": 38648000, "goodwill_and_intangibles": 998360000 }, "cash_flow": { "operating_cash_flow": 138211000, "capital_expenditure": 17138000, "free_cash_flow": 155349000, "dividends_paid": 42478000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149512, "ticker_id": 7743, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79344000", "ebitda": "89704000", "netIncome": "51437000", "grossProfit": "293775000", "depreciation": "None", "totalRevenue": "1003050000", "costOfRevenue": "709275000", "interestIncome": "None", "incomeBeforeTax": "67240000", "interestExpense": "12104000", "operatingIncome": "79344000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15745000", "reportedCurrency": "USD", "netInterestIncome": "-12104000", "nonInterestIncome": "None", "operatingExpenses": "214431000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "709275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10360000", "sellingGeneralAndAdministrative": "128949000", "netIncomeFromContinuingOperations": "51437000" }, "balance": { "goodwill": "700078000", "inventory": "1365466000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "3428068000", "longTermDebt": "1015117000", "shortTermDebt": "127418000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "298282000", "reportedCurrency": "USD", "retainedEarnings": "699990000", "totalLiabilities": "2115281000", "otherCurrentAssets": "40443999", "totalCurrentAssets": "1815360000", "currentLongTermDebt": "38203000", "longTermInvestments": "1305000", "shortTermInvestments": "None", "currentNetReceivables": "342910000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1612708000", "currentAccountsPayable": "508672000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1364484000", "totalShareholderEquity": "1312787000", "capitalLeaseObligations": "311164000", "otherCurrentLiabilities": "113467000", "totalCurrentLiabilities": "770766000", "otherNonCurrentLiabilities": "40028000", "totalNonCurrentLiabilities": "1344514999", "cashAndShortTermInvestments": "66540000", "commonStockSharesOutstanding": "38648000", "intangibleAssetsExcludingGoodwill": "298282000", "cashAndCashEquivalentsAtCarryingValue": "66540000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51170000", "profitLoss": "None", "dividendPayout": "42478000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-99610000", "operatingCashflow": "138211000", "capitalExpenditures": "17138000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-141297000", "cashflowFromInvestment": "-17091000", "stockBasedCompensation": "4990000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42478000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119249000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10360000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1003050000, "cost_of_revenue": 709275000, "gross_profit": 293775000, "research_and_development": null, "selling_general_admin": 128949000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79344000, "depreciation_amortisation": 10360000, "ebitda": 89704000, "interest_expense": 12104000, "interest_income": null, "other_non_operating": null, "pretax_income": 67240000, "tax_provision": 15745000, "effective_tax_rate": null, "net_income": 51437000, "net_income_continuing_ops": 51437000, "net_income_to_common": 51437000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66540000, "short_term_investments": null, "net_receivables": 342910000, "inventory": 1365466000, "other_current_assets": null, "total_current_assets": 1815360000, "net_ppe": null, "goodwill": 700078000, "intangible_assets": 298282000, "goodwill_and_intangibles": 998360000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1612708000, "total_assets": 3428068000, "short_term_debt": 127418000, "accounts_payable": 508672000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 770766000, "long_term_debt": 1015117000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1344514999, "total_liabilities": 2115281000, "total_debt": 1142535000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 699990000, "total_equity": 1312787000, "shares_outstanding": 38648000, "operating_cash_flow": 138211000, "stock_based_compensation": 4990000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17138000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17091000, "dividends_paid": 42478000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -141297000, "free_cash_flow": 155349000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79344000", "ebitda": "89704000", "netIncome": "51437000", "grossProfit": "293775000", "depreciation": "None", "totalRevenue": "1003050000", "costOfRevenue": "709275000", "interestIncome": "None", "incomeBeforeTax": "67240000", "interestExpense": "12104000", "operatingIncome": "79344000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "15745000", "reportedCurrency": "USD", "netInterestIncome": "-12104000", "nonInterestIncome": "None", "operatingExpenses": "214431000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "709275000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10360000", "sellingGeneralAndAdministrative": "128949000", "netIncomeFromContinuingOperations": "51437000" }, "balance": { "goodwill": "700078000", "inventory": "1365466000", "commonStock": "38000", "currentDebt": "None", "investments": "None", "totalAssets": "3428068000", "longTermDebt": "1015117000", "shortTermDebt": "127418000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "298282000", "reportedCurrency": "USD", "retainedEarnings": "699990000", "totalLiabilities": "2115281000", "otherCurrentAssets": "40443999", "totalCurrentAssets": "1815360000", "currentLongTermDebt": "38203000", "longTermInvestments": "1305000", "shortTermInvestments": "None", "currentNetReceivables": "342910000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1612708000", "currentAccountsPayable": "508672000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1364484000", "totalShareholderEquity": "1312787000", "capitalLeaseObligations": "311164000", "otherCurrentLiabilities": "113467000", "totalCurrentLiabilities": "770766000", "otherNonCurrentLiabilities": "40028000", "totalNonCurrentLiabilities": "1344514999", "cashAndShortTermInvestments": "66540000", "commonStockSharesOutstanding": "38648000", "intangibleAssetsExcludingGoodwill": "298282000", "cashAndCashEquivalentsAtCarryingValue": "66540000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51170000", "profitLoss": "None", "dividendPayout": "42478000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-99610000", "operatingCashflow": "138211000", "capitalExpenditures": "17138000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-141297000", "cashflowFromInvestment": "-17091000", "stockBasedCompensation": "4990000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42478000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-119249000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10360000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "income_statement": { "revenue": 1474407000, "cost_of_revenue": 1045676000, "gross_profit": 428731000, "ebit": 194443000, "ebitda": 204694000, "pretax_income": 180844000, "tax_provision": 43079000, "net_income": 137843000, "net_income_to_common": 137843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85220000, "total_current_assets": 1832524000, "total_assets": 3430734000, "short_term_debt": 122512000, "long_term_debt": 996109000, "total_debt": 1118621000, "total_liabilities": 2012508000, "total_equity": 1418226000, "shares_outstanding": 39023000, "goodwill_and_intangibles": 999507000 }, "cash_flow": { "operating_cash_flow": 373241000, "capital_expenditure": 12767000, "free_cash_flow": 386008000, "dividends_paid": 42965000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149514, "ticker_id": 7743, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "194443000", "ebitda": "204694000", "netIncome": "137843000", "grossProfit": "428731000", "depreciation": "None", "totalRevenue": "1474407000", "costOfRevenue": "1045676000", "interestIncome": "None", "incomeBeforeTax": "180844000", "interestExpense": "13599000", "operatingIncome": "194443000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "43079000", "reportedCurrency": "USD", "netInterestIncome": "-13599000", "nonInterestIncome": "None", "operatingExpenses": "234288000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1045676000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10251000", "sellingGeneralAndAdministrative": "234288000", "netIncomeFromContinuingOperations": "137843000" }, "balance": { "goodwill": "699270000", "inventory": "1259308000", "commonStock": "39000", "currentDebt": "None", "investments": "None", "totalAssets": "3430734000", "longTermDebt": "996109000", "shortTermDebt": "122512000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "300237000", "reportedCurrency": "USD", "retainedEarnings": "811434000", "totalLiabilities": "2012508000", "otherCurrentAssets": "26414000", "totalCurrentAssets": "1832524000", "currentLongTermDebt": "37788000", "longTermInvestments": "1383000", "shortTermInvestments": "None", "currentNetReceivables": "461582000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1598210000", "currentAccountsPayable": "429436000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "507405000", "shortLongTermDebtTotal": "1332789000", "totalShareholderEquity": "1418226000", "capitalLeaseObligations": "298892000", "otherCurrentLiabilities": "157172000", "totalCurrentLiabilities": "709120000", "otherNonCurrentLiabilities": "37885000", "totalNonCurrentLiabilities": "1303388000", "cashAndShortTermInvestments": "85220000", "commonStockSharesOutstanding": "39023000", "intangibleAssetsExcludingGoodwill": "300237000", "cashAndCashEquivalentsAtCarryingValue": "85220000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137843000", "profitLoss": "None", "dividendPayout": "42965000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "129470000", "operatingCashflow": "373241000", "capitalExpenditures": "12767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-328293000", "cashflowFromInvestment": "-12646000", "stockBasedCompensation": "4596000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42965000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-136368000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1474407000, "cost_of_revenue": 1045676000, "gross_profit": 428731000, "research_and_development": null, "selling_general_admin": 234288000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 194443000, "depreciation_amortisation": 10251000, "ebitda": 204694000, "interest_expense": 13599000, "interest_income": null, "other_non_operating": null, "pretax_income": 180844000, "tax_provision": 43079000, "effective_tax_rate": null, "net_income": 137843000, "net_income_continuing_ops": 137843000, "net_income_to_common": 137843000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85220000, "short_term_investments": null, "net_receivables": 461582000, "inventory": 1259308000, "other_current_assets": null, "total_current_assets": 1832524000, "net_ppe": null, "goodwill": 699270000, "intangible_assets": 300237000, "goodwill_and_intangibles": 999507000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1598210000, "total_assets": 3430734000, "short_term_debt": 122512000, "accounts_payable": 429436000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 709120000, "long_term_debt": 996109000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1303388000, "total_liabilities": 2012508000, "total_debt": 1118621000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 811434000, "total_equity": 1418226000, "shares_outstanding": 39023000, "operating_cash_flow": 373241000, "stock_based_compensation": 4596000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12767000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12646000, "dividends_paid": 42965000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -328293000, "free_cash_flow": 386008000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "194443000", "ebitda": "204694000", "netIncome": "137843000", "grossProfit": "428731000", "depreciation": "None", "totalRevenue": "1474407000", "costOfRevenue": "1045676000", "interestIncome": "None", "incomeBeforeTax": "180844000", "interestExpense": "13599000", "operatingIncome": "194443000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "43079000", "reportedCurrency": "USD", "netInterestIncome": "-13599000", "nonInterestIncome": "None", "operatingExpenses": "234288000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1045676000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "10251000", "sellingGeneralAndAdministrative": "234288000", "netIncomeFromContinuingOperations": "137843000" }, "balance": { "goodwill": "699270000", "inventory": "1259308000", "commonStock": "39000", "currentDebt": "None", "investments": "None", "totalAssets": "3430734000", "longTermDebt": "996109000", "shortTermDebt": "122512000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "300237000", "reportedCurrency": "USD", "retainedEarnings": "811434000", "totalLiabilities": "2012508000", "otherCurrentAssets": "26414000", "totalCurrentAssets": "1832524000", "currentLongTermDebt": "37788000", "longTermInvestments": "1383000", "shortTermInvestments": "None", "currentNetReceivables": "461582000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1598210000", "currentAccountsPayable": "429436000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "507405000", "shortLongTermDebtTotal": "1332789000", "totalShareholderEquity": "1418226000", "capitalLeaseObligations": "298892000", "otherCurrentLiabilities": "157172000", "totalCurrentLiabilities": "709120000", "otherNonCurrentLiabilities": "37885000", "totalNonCurrentLiabilities": "1303388000", "cashAndShortTermInvestments": "85220000", "commonStockSharesOutstanding": "39023000", "intangibleAssetsExcludingGoodwill": "300237000", "cashAndCashEquivalentsAtCarryingValue": "85220000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "137843000", "profitLoss": "None", "dividendPayout": "42965000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "129470000", "operatingCashflow": "373241000", "capitalExpenditures": "12767000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-328293000", "cashflowFromInvestment": "-12646000", "stockBasedCompensation": "4596000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42965000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-136368000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "10251000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "income_statement": { "revenue": 1857363000, "cost_of_revenue": 1289580000, "gross_profit": 567783000, "ebit": 327009000, "ebitda": 336771000, "pretax_income": 310117000, "tax_provision": 77987000, "net_income": 232250000, "net_income_to_common": 232250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 53225000, "total_current_assets": 2097055000, "total_assets": 3680579000, "short_term_debt": 115982000, "long_term_debt": 1148367000, "total_debt": 1264349000, "total_liabilities": 2222047000, "total_equity": 1458532000, "shares_outstanding": 39115000, "goodwill_and_intangibles": 1002362000 }, "cash_flow": { "operating_cash_flow": 273574000, "capital_expenditure": 14621000, "free_cash_flow": 288195000, "dividends_paid": 42945000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 149515, "ticker_id": 7743, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:53:14.150575+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "327009000", "ebitda": "336771000", "netIncome": "232250000", "grossProfit": "567783000", "depreciation": "None", "totalRevenue": "1857363000", "costOfRevenue": "1289580000", "interestIncome": "None", "incomeBeforeTax": "310117000", "interestExpense": "16892000", "operatingIncome": "327009000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "77987000", "reportedCurrency": "USD", "netInterestIncome": "-16892000", "nonInterestIncome": "None", "operatingExpenses": "240774000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-16772000", "costofGoodsAndServicesSold": "1289580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9762000", "sellingGeneralAndAdministrative": "240774000", "netIncomeFromContinuingOperations": "232250000" }, "balance": { "goodwill": "699918000", "inventory": "1392886000", "commonStock": "39000", "currentDebt": "None", "investments": "None", "totalAssets": "3680579000", "longTermDebt": "1148367000", "shortTermDebt": "115982000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "302444000", "reportedCurrency": "USD", "retainedEarnings": "854559000", "totalLiabilities": "2222047000", "otherCurrentAssets": "19993999", "totalCurrentAssets": "2097055000", "currentLongTermDebt": "36219000", "longTermInvestments": "1278000", "shortTermInvestments": "None", "currentNetReceivables": "630950000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1583524000", "currentAccountsPayable": "485100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "209541000", "shortLongTermDebtTotal": "1468902000", "totalShareholderEquity": "1458532000", "capitalLeaseObligations": "284316000", "otherCurrentLiabilities": "170658000", "totalCurrentLiabilities": "771740000", "otherNonCurrentLiabilities": "39236000", "totalNonCurrentLiabilities": "1450307000", "cashAndShortTermInvestments": "53225000", "commonStockSharesOutstanding": "39115000", "intangibleAssetsExcludingGoodwill": "302444000", "cashAndCashEquivalentsAtCarryingValue": "53225000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "232250000", "profitLoss": "None", "dividendPayout": "42945000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "297391000", "operatingCashflow": "273574000", "capitalExpenditures": "14621000", "changeInReceivables": "-65930000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-223024000", "cashflowFromInvestment": "-24300000", "stockBasedCompensation": "5073000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42945000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "26250000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-193000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9762000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1857363000, "cost_of_revenue": 1289580000, "gross_profit": 567783000, "research_and_development": null, "selling_general_admin": 240774000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 327009000, "depreciation_amortisation": 9762000, "ebitda": 336771000, "interest_expense": 16892000, "interest_income": null, "other_non_operating": null, "pretax_income": 310117000, "tax_provision": 77987000, "effective_tax_rate": null, "net_income": 232250000, "net_income_continuing_ops": 232250000, "net_income_to_common": 232250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 53225000, "short_term_investments": null, "net_receivables": 630950000, "inventory": 1392886000, "other_current_assets": null, "total_current_assets": 2097055000, "net_ppe": null, "goodwill": 699918000, "intangible_assets": 302444000, "goodwill_and_intangibles": 1002362000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1583524000, "total_assets": 3680579000, "short_term_debt": 115982000, "accounts_payable": 485100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 771740000, "long_term_debt": 1148367000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1450307000, "total_liabilities": 2222047000, "total_debt": 1264349000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 854559000, "total_equity": 1458532000, "shares_outstanding": 39115000, "operating_cash_flow": 273574000, "stock_based_compensation": 5073000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14621000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24300000, "dividends_paid": 42945000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -223024000, "free_cash_flow": 288195000, "net_change_in_cash": 26250000 }, "raw_data": { "income": { "ebit": "327009000", "ebitda": "336771000", "netIncome": "232250000", "grossProfit": "567783000", "depreciation": "None", "totalRevenue": "1857363000", "costOfRevenue": "1289580000", "interestIncome": "None", "incomeBeforeTax": "310117000", "interestExpense": "16892000", "operatingIncome": "327009000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "77987000", "reportedCurrency": "USD", "netInterestIncome": "-16892000", "nonInterestIncome": "None", "operatingExpenses": "240774000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-16772000", "costofGoodsAndServicesSold": "1289580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9762000", "sellingGeneralAndAdministrative": "240774000", "netIncomeFromContinuingOperations": "232250000" }, "balance": { "goodwill": "699918000", "inventory": "1392886000", "commonStock": "39000", "currentDebt": "None", "investments": "None", "totalAssets": "3680579000", "longTermDebt": "1148367000", "shortTermDebt": "115982000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "302444000", "reportedCurrency": "USD", "retainedEarnings": "854559000", "totalLiabilities": "2222047000", "otherCurrentAssets": "19993999", "totalCurrentAssets": "2097055000", "currentLongTermDebt": "36219000", "longTermInvestments": "1278000", "shortTermInvestments": "None", "currentNetReceivables": "630950000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1583524000", "currentAccountsPayable": "485100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "209541000", "shortLongTermDebtTotal": "1468902000", "totalShareholderEquity": "1458532000", "capitalLeaseObligations": "284316000", "otherCurrentLiabilities": "170658000", "totalCurrentLiabilities": "771740000", "otherNonCurrentLiabilities": "39236000", "totalNonCurrentLiabilities": "1450307000", "cashAndShortTermInvestments": "53225000", "commonStockSharesOutstanding": "39115000", "intangibleAssetsExcludingGoodwill": "302444000", "cashAndCashEquivalentsAtCarryingValue": "53225000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "232250000", "profitLoss": "None", "dividendPayout": "42945000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "297391000", "operatingCashflow": "273574000", "capitalExpenditures": "14621000", "changeInReceivables": "-65930000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-223024000", "cashflowFromInvestment": "-24300000", "stockBasedCompensation": "5073000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42945000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "26250000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-193000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "9762000", "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": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }