{ "ticker": { "uuid": "9db43a03-5e10-412a-a7a6-6309001256b7", "symbol": "UPBD", "name": "Upbound Group Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/9db43a03-5e10-412a-a7a6-6309001256b7/", "api_url": "https://sharemaestro.com/factors/api/tickers/9db43a03-5e10-412a-a7a6-6309001256b7/" }, "ticker_metadata": { "id": 8732, "uuid": "9db43a03-5e10-412a-a7a6-6309001256b7", "symbol": "UPBD", "name": "Upbound Group Inc.", "asset_type": "equity", "market_cap": 1119822000, "stock_exchange_id": 2, "industry": "Software - Application", "sector": "Technology", "description": "Upbound Group, Inc., an omni-channel platform company, leases household durable goods to customers on a lease-to-own basis in the United States, Puerto Rico, and Mexico. The company is headquartered in Plano, Texas.", "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": "9db43a03-5e10-412a-a7a6-6309001256b7", "symbol": "UPBD", "name": "Upbound Group Inc.", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Technology", "industry": "Software - Application", "page_url": "https://sharemaestro.com/factors/ticker/9db43a03-5e10-412a-a7a6-6309001256b7/", "api_url": "https://sharemaestro.com/factors/api/tickers/9db43a03-5e10-412a-a7a6-6309001256b7/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.66, "value": 0.93, "quality": 0.3, "momentum": 0.11, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 18.27, "market_cap": 1069470990, "pe_ratio": 12.6958, "earnings_yield": 0.0788, "ebitda_to_ev": 0.3932, "shareholder_yield": 0.0838, "roe": 0.1177, "piotroski_f_score": 4, "momentum_12_1": -0.2028, "volatility_252d": 0.4786 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": true }, "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": "2026-06-07T06:51:14.370670+00:00", "batch_id": "" }, "size": { "price_close": 18.27, "market_cap": 1069470990, "market_cap_usd": 1069470990, "enterprise_value": 2699159990, "shares_outstanding": 58537000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 12.6958, "pb_ratio": 1.4942, "ptbv_ratio": null, "ps_ratio": 0.2257, "pcf_ratio": 3.1595, "pfcf_ratio": 2.4167, "ev_ebitda": 2.5433, "ev_ebit": 10.6913, "ev_sales": 0.5696, "ev_fcf": 6.0993, "earnings_yield": 0.0788, "fcf_yield": 0.164, "price_to_sales": 0.2257, "price_to_book": 1.4942, "price_to_cashflow": 3.1595, "ebitda_to_ev": 0.3932, "sales_yield": 1.7555 }, "yield": { "dividend_yield": 0.0838, "buyback_yield": 0, "shareholder_yield": 0.0838, "debt_paydown_yield": null, "total_yield": 0.0838 }, "quality": { "gross_margin": 0.4131, "operating_margin": 0.0533, "net_margin": 0.0178, "ebitda_margin": 0.224, "fcf_margin": 0.0934, "roe": 0.1177, "roa": 0.0269, "roic": 0.0732, "roc_greenblatt": null, "asset_turnover": 1.5148, "cash_conversion": 5.2534, "accruals_ratio": -0.0813, "sbc_to_revenue": 0.0166, "piotroski_f_score": 4, "altman_z_score": 2.933, "earnings_stability_5y": 0.3369, "revenue_stability_5y": 0.2117, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6258, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 3.3705, "net_debt_to_ebitda": 1.5356, "debt_to_assets": 0.5524, "interest_coverage": 2.2529, "current_ratio": 2.9649, "quick_ratio": 0.7763, "net_debt": 1629689000, "local_beta": 0.0002, "volatility_252d": 0.4786, "volatility_60d": 1.0603, "max_drawdown_12m": -0.3509, "risk_adjusted_momentum": -0.4238 }, "growth": { "revenue_growth_1y": 0.0767, "revenue_growth_3y_cagr": 0.0341, "revenue_growth_5y_cagr": 0.1078, "eps_growth_1y": -0.3014, "eps_growth_3y_cagr": 0.8097, "eps_growth_5y_cagr": -0.1885, "fcf_growth_1y": 0.5572, "book_value_growth_1y": 0.0556, "revenue_growth": 0.0767, "earnings_growth": -0.3014 }, "momentum": { "price_return_1m": -0.0272, "price_return_3m": -0.0499, "price_return_6m": 0.0121, "price_return_9m": -0.2361, "price_return_12m": -0.2245, "price_return_12m_ex1m": -0.2028, "momentum_6m": 0.0121, "momentum_12m": -0.2245, "momentum_12_1": -0.2028, "distance_from_52w_high": -0.2695, "distance_from_52w_low": 0.1254, "relative_strength": -0.3824 }, "raw_ttm": { "revenue_ttm": 4738427000, "gross_profit_ttm": 1957494000, "ebit_ttm": 252464000, "ebitda_ttm": 1061283000, "net_income_ttm": 84238000, "eps_diluted_ttm": 1.4391, "operating_cash_flow_ttm": 338495000, "capital_expenditure_ttm": 104042000, "fcf_ttm": 442537000, "dividends_paid_ttm": 89578000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 112063000, "cash_and_equivalents": 98412000, "total_current_assets": 1668687000, "total_current_liabilities": 562806000, "net_ppe": null, "total_assets": 3128117000, "total_debt": 1728101000, "total_equity": 715732000, "net_working_capital": 1295982000, "book_value_per_share": 12.227, "retained_earnings": 1031448000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -106873000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 31, "rank_pb": 38, "rank_ptbv": 50, "rank_ps": 6, "rank_pcf": 10, "rank_ev_ebitda": 5, "rank_ev_ebit": 43, "rank_earnings_yield": 31, "rank_fcf_yield": 22, "rank_dividend_yield": 8, "rank_shareholder_yield": 9, "rank_total_yield": 9, "rank_roe": 37, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 55, "rank_fcf_margin": 71, "rank_piotroski": 69, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 84, "rank_eps_growth_5y": 93, "rank_revenue_growth_1y": 48, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 83 }, "composites": { "value_composite": 7, "quality_composite": 70, "momentum_composite": 89, "growth_composite": 96, "yield_composite": 6, "svqf_composite": 16, "vc1_composite": 4, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 46, "overall_composite": 34, "quality_value_composite": 0.5282, "os_score": 0.66, "value_percentile": 0.93, "quality_percentile": 0.3, "momentum_percentile": 0.11, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "small_cap_core_rank": 3, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 46, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 3109, "ticker_id": 8732, "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": "2026-06-07T06:51:14.370670+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18.27, "market_cap": 1069470990, "market_cap_usd": 1069470990, "enterprise_value": 2699159990, "shares_outstanding": 58537000, "fx_rate_to_usd": null, "pe_ratio": 12.69582599, "pb_ratio": 1.49423386, "ptbv_ratio": null, "ps_ratio": 0.22570169, "pcf_ratio": 3.15948829, "pfcf_ratio": 2.41668152, "ev_ebitda": 2.543299, "ev_ebit": 10.69126683, "ev_sales": 0.56963207, "ev_fcf": 6.09928659, "earnings_yield": 0.07876604, "fcf_yield": 0.1639536, "dividend_yield": 0.08375917, "buyback_yield": 0, "shareholder_yield": 0.08375917, "debt_paydown_yield": null, "total_yield": 0.08375917, "gross_margin": 0.41311051, "operating_margin": 0.05328013, "net_margin": 0.01777763, "ebitda_margin": 0.22397369, "fcf_margin": 0.09339323, "roe": 0.11769489, "roa": 0.0269293, "roic": 0.07321283, "roc_greenblatt": null, "asset_turnover": 1.51478573, "cash_conversion": 5.25341295, "accruals_ratio": -0.08128117, "sbc_to_revenue": 0.0166359, "debt_to_equity": 3.37051438, "net_debt_to_ebitda": 1.53558382, "debt_to_assets": 0.55244129, "interest_coverage": 2.25287561, "current_ratio": 2.96494174, "quick_ratio": 0.77632435, "net_debt": 1629689000, "revenue_growth_1y": 0.07668032, "revenue_growth_3y_cagr": 0.03412844, "revenue_growth_5y_cagr": 0.10779024, "eps_growth_1y": -0.30141644, "eps_growth_3y_cagr": 0.80973804, "eps_growth_5y_cagr": -0.1884947, "fcf_growth_1y": 0.55724737, "book_value_growth_1y": 0.05557464, "piotroski_f_score": 4, "altman_z_score": 2.93298058, "earnings_stability_5y": 0.336855, "revenue_stability_5y": 0.211696, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02715655, "price_return_3m": -0.0499467, "price_return_6m": 0.01206501, "price_return_9m": -0.23611779, "price_return_12m": -0.22447386, "price_return_12m_ex1m": -0.20282534, "distance_from_52w_high": -0.26948052, "distance_from_52w_low": 0.12544352, "relative_strength": -0.38241491, "local_beta": 0.0002, "volatility_252d": 0.478606, "volatility_60d": 1.06033, "max_drawdown_12m": -0.35090525, "revenue_ttm": 4738427000, "gross_profit_ttm": 1957494000, "ebit_ttm": 252464000, "ebitda_ttm": 1061283000, "net_income_ttm": 84238000, "eps_diluted_ttm": 1.43905564, "operating_cash_flow_ttm": 338495000, "capital_expenditure_ttm": 104042000, "fcf_ttm": 442537000, "dividends_paid_ttm": 89578000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 112063000, "cash_and_equivalents": 98412000, "total_current_assets": 1668687000, "total_current_liabilities": 562806000, "net_ppe": null, "total_assets": 3128117000, "total_debt": 1728101000, "total_equity": 715732000, "net_working_capital": 1295982000, "book_value_per_share": 12.22700173, "retained_earnings": 1031448000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -106873000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 31, "rank_pb": 38, "rank_ptbv": 50, "rank_ps": 6, "rank_pcf": 10, "rank_ev_ebitda": 5, "rank_ev_ebit": 43, "rank_earnings_yield": 31, "rank_fcf_yield": 22, "rank_dividend_yield": 8, "rank_shareholder_yield": 9, "rank_total_yield": 9, "rank_roe": 37, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 55, "rank_fcf_margin": 71, "rank_piotroski": 69, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 84, "rank_eps_growth_5y": 93, "rank_revenue_growth_1y": 48, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 83, "value_composite": 7, "quality_composite": 70, "momentum_composite": 89, "growth_composite": 96, "yield_composite": 6, "svqf_composite": 16, "vc1_composite": 4, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 46, "overall_composite": 34, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "small_cap_core_rank": 3, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 18.27, "os": 0.66, "value": 0.93, "quality": 0.3, "momentum": 0.11, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 12.6958, "earnings_yield": 0.0788, "shareholder_yield": 0.0838, "roe": 0.1177, "momentum_12_1": -0.2028, "complete_fields": { "id": 3109, "ticker_id": 8732, "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": "2026-06-07T06:51:14.370670+00:00", "batch_id": "", "os_score_delta": null, "price_close": 18.27, "market_cap": 1069470990, "market_cap_usd": 1069470990, "enterprise_value": 2699159990, "shares_outstanding": 58537000, "fx_rate_to_usd": null, "pe_ratio": 12.69582599, "pb_ratio": 1.49423386, "ptbv_ratio": null, "ps_ratio": 0.22570169, "pcf_ratio": 3.15948829, "pfcf_ratio": 2.41668152, "ev_ebitda": 2.543299, "ev_ebit": 10.69126683, "ev_sales": 0.56963207, "ev_fcf": 6.09928659, "earnings_yield": 0.07876604, "fcf_yield": 0.1639536, "dividend_yield": 0.08375917, "buyback_yield": 0, "shareholder_yield": 0.08375917, "debt_paydown_yield": null, "total_yield": 0.08375917, "gross_margin": 0.41311051, "operating_margin": 0.05328013, "net_margin": 0.01777763, "ebitda_margin": 0.22397369, "fcf_margin": 0.09339323, "roe": 0.11769489, "roa": 0.0269293, "roic": 0.07321283, "roc_greenblatt": null, "asset_turnover": 1.51478573, "cash_conversion": 5.25341295, "accruals_ratio": -0.08128117, "sbc_to_revenue": 0.0166359, "debt_to_equity": 3.37051438, "net_debt_to_ebitda": 1.53558382, "debt_to_assets": 0.55244129, "interest_coverage": 2.25287561, "current_ratio": 2.96494174, "quick_ratio": 0.77632435, "net_debt": 1629689000, "revenue_growth_1y": 0.07668032, "revenue_growth_3y_cagr": 0.03412844, "revenue_growth_5y_cagr": 0.10779024, "eps_growth_1y": -0.30141644, "eps_growth_3y_cagr": 0.80973804, "eps_growth_5y_cagr": -0.1884947, "fcf_growth_1y": 0.55724737, "book_value_growth_1y": 0.05557464, "piotroski_f_score": 4, "altman_z_score": 2.93298058, "earnings_stability_5y": 0.336855, "revenue_stability_5y": 0.211696, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.02715655, "price_return_3m": -0.0499467, "price_return_6m": 0.01206501, "price_return_9m": -0.23611779, "price_return_12m": -0.22447386, "price_return_12m_ex1m": -0.20282534, "distance_from_52w_high": -0.26948052, "distance_from_52w_low": 0.12544352, "relative_strength": -0.38241491, "local_beta": 0.0002, "volatility_252d": 0.478606, "volatility_60d": 1.06033, "max_drawdown_12m": -0.35090525, "revenue_ttm": 4738427000, "gross_profit_ttm": 1957494000, "ebit_ttm": 252464000, "ebitda_ttm": 1061283000, "net_income_ttm": 84238000, "eps_diluted_ttm": 1.43905564, "operating_cash_flow_ttm": 338495000, "capital_expenditure_ttm": 104042000, "fcf_ttm": 442537000, "dividends_paid_ttm": 89578000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 112063000, "cash_and_equivalents": 98412000, "total_current_assets": 1668687000, "total_current_liabilities": 562806000, "net_ppe": null, "total_assets": 3128117000, "total_debt": 1728101000, "total_equity": 715732000, "net_working_capital": 1295982000, "book_value_per_share": 12.22700173, "retained_earnings": 1031448000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -106873000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Technology", "rank_pe": 31, "rank_pb": 38, "rank_ptbv": 50, "rank_ps": 6, "rank_pcf": 10, "rank_ev_ebitda": 5, "rank_ev_ebit": 43, "rank_earnings_yield": 31, "rank_fcf_yield": 22, "rank_dividend_yield": 8, "rank_shareholder_yield": 9, "rank_total_yield": 9, "rank_roe": 37, "rank_roc": 50, "rank_roic": 50, "rank_gross_margin": 55, "rank_fcf_margin": 71, "rank_piotroski": 69, "rank_accruals": 27, "rank_sue": 50, "rank_eps_growth_1y": 84, "rank_eps_growth_5y": 93, "rank_revenue_growth_1y": 48, "rank_momentum_12m": 82, "rank_momentum_12m_ex1m": 82, "rank_relative_strength": 83, "value_composite": 7, "quality_composite": 70, "momentum_composite": 89, "growth_composite": 96, "yield_composite": 6, "svqf_composite": 16, "vc1_composite": 4, "vc2_composite": 3, "vc3_composite": 3, "trending_value_composite": 46, "overall_composite": 34, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 94, "small_cap_core_rank": 3, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "income_statement": { "revenue": 4695061000, "cost_of_revenue": 3077612000, "gross_profit": 1617449000, "ebit": 221071000, "ebitda": 273030000, "pretax_income": 108091000, "tax_provision": 34849000, "net_income": 73242000, "net_income_to_common": 73242000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120528000, "total_current_assets": 1798744000, "total_assets": 3276081000, "short_term_debt": 100065000, "long_term_debt": 1569884000, "total_debt": 1669949000, "total_liabilities": 2580341000, "total_equity": 695740000, "shares_outstanding": 58612000, "goodwill_and_intangibles": 837752000 }, "cash_flow": { "operating_cash_flow": 305571000, "capital_expenditure": 66863000, "free_cash_flow": 372434000, "dividends_paid": 87865000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191916, "ticker_id": 8732, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "221071000", "ebitda": "273030000", "netIncome": "73242000", "grossProfit": "1617449000", "depreciation": "None", "totalRevenue": "4695061000", "costOfRevenue": "3077612000", "interestIncome": "110362000", "incomeBeforeTax": "108091000", "interestExpense": "112980000", "operatingIncome": "223347000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "34849000", "reportedCurrency": "USD", "netInterestIncome": "-115256000", "nonInterestIncome": "None", "operatingExpenses": "1394102000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3077612000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51959000", "sellingGeneralAndAdministrative": "1784182000", "netIncomeFromContinuingOperations": "73242000" }, "balance": { "goodwill": "488158000", "inventory": "1322012000", "commonStock": "1127000", "currentDebt": "None", "investments": "None", "totalAssets": "3276081000", "longTermDebt": "1569884000", "shortTermDebt": "100065000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "349594000", "reportedCurrency": "USD", "retainedEarnings": "1018658000", "totalLiabilities": "2580341000", "otherCurrentAssets": "153010000", "totalCurrentAssets": "1798744000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203194000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1477337000", "currentAccountsPayable": "154042000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "582818000", "shortLongTermDebtTotal": "1856682000", "totalShareholderEquity": "695740000", "capitalLeaseObligations": "286798000", "otherCurrentLiabilities": "397569000", "totalCurrentLiabilities": "715133000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1865207999", "cashAndShortTermInvestments": "120528000", "commonStockSharesOutstanding": "58612000", "intangibleAssetsExcludingGoodwill": "349594000", "cashAndCashEquivalentsAtCarryingValue": "120528000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73242000", "profitLoss": "None", "dividendPayout": "87865000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1447207000", "operatingCashflow": "305571000", "capitalExpenditures": "66863000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "156471000", "cashflowFromInvestment": "-403731000", "stockBasedCompensation": "45368000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87865000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "566000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1439477000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4695061000, "cost_of_revenue": 3077612000, "gross_profit": 1617449000, "research_and_development": null, "selling_general_admin": 1784182000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 221071000, "depreciation_amortisation": 51959000, "ebitda": 273030000, "interest_expense": 112980000, "interest_income": null, "other_non_operating": null, "pretax_income": 108091000, "tax_provision": 34849000, "effective_tax_rate": null, "net_income": 73242000, "net_income_continuing_ops": 73242000, "net_income_to_common": 73242000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120528000, "short_term_investments": null, "net_receivables": 203194000, "inventory": 1322012000, "other_current_assets": null, "total_current_assets": 1798744000, "net_ppe": null, "goodwill": 488158000, "intangible_assets": 349594000, "goodwill_and_intangibles": 837752000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1477337000, "total_assets": 3276081000, "short_term_debt": 100065000, "accounts_payable": 154042000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 715133000, "long_term_debt": 1569884000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1865207999, "total_liabilities": 2580341000, "total_debt": 1669949000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1018658000, "total_equity": 695740000, "shares_outstanding": 58612000, "operating_cash_flow": 305571000, "stock_based_compensation": 45368000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66863000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -403731000, "dividends_paid": 87865000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 156471000, "free_cash_flow": 372434000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "221071000", "ebitda": "273030000", "netIncome": "73242000", "grossProfit": "1617449000", "depreciation": "None", "totalRevenue": "4695061000", "costOfRevenue": "3077612000", "interestIncome": "110362000", "incomeBeforeTax": "108091000", "interestExpense": "112980000", "operatingIncome": "223347000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "34849000", "reportedCurrency": "USD", "netInterestIncome": "-115256000", "nonInterestIncome": "None", "operatingExpenses": "1394102000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3077612000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51959000", "sellingGeneralAndAdministrative": "1784182000", "netIncomeFromContinuingOperations": "73242000" }, "balance": { "goodwill": "488158000", "inventory": "1322012000", "commonStock": "1127000", "currentDebt": "None", "investments": "None", "totalAssets": "3276081000", "longTermDebt": "1569884000", "shortTermDebt": "100065000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "349594000", "reportedCurrency": "USD", "retainedEarnings": "1018658000", "totalLiabilities": "2580341000", "otherCurrentAssets": "153010000", "totalCurrentAssets": "1798744000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203194000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1477337000", "currentAccountsPayable": "154042000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "582818000", "shortLongTermDebtTotal": "1856682000", "totalShareholderEquity": "695740000", "capitalLeaseObligations": "286798000", "otherCurrentLiabilities": "397569000", "totalCurrentLiabilities": "715133000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1865207999", "cashAndShortTermInvestments": "120528000", "commonStockSharesOutstanding": "58612000", "intangibleAssetsExcludingGoodwill": "349594000", "cashAndCashEquivalentsAtCarryingValue": "120528000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "73242000", "profitLoss": "None", "dividendPayout": "87865000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-1447207000", "operatingCashflow": "305571000", "capitalExpenditures": "66863000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "156471000", "cashflowFromInvestment": "-403731000", "stockBasedCompensation": "45368000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87865000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "566000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1439477000", "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": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "income_statement": { "revenue": 4320564000, "cost_of_revenue": 2240213000, "gross_profit": 2080351000, "ebit": 288126000, "ebitda": 339012000, "pretax_income": 177541000, "tax_provision": 54063000, "net_income": 123478000, "net_income_to_common": 123478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60860000, "total_current_assets": 1515107000, "total_assets": 2649662000, "short_term_debt": 101418000, "long_term_debt": 1309616000, "total_debt": 1411034000, "total_liabilities": 2020678000, "total_equity": 628984000, "shares_outstanding": 55933000, "goodwill_and_intangibles": 545435000 }, "cash_flow": { "operating_cash_flow": 104721000, "capital_expenditure": 56275000, "free_cash_flow": 160996000, "dividends_paid": 82299000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191921, "ticker_id": 8732, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "288126000", "ebitda": "339012000", "netIncome": "123478000", "grossProfit": "2080351000", "depreciation": "None", "totalRevenue": "4320564000", "costOfRevenue": "2240213000", "interestIncome": "3099000", "incomeBeforeTax": "177541000", "interestExpense": "110585000", "operatingIncome": "291631000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "54063000", "reportedCurrency": "USD", "netInterestIncome": "-114090000", "nonInterestIncome": "None", "operatingExpenses": "1788720000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2240213000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50886000", "sellingGeneralAndAdministrative": "821619000", "netIncomeFromContinuingOperations": "123478000" }, "balance": { "goodwill": "290189000", "inventory": "5522000", "commonStock": "1108000", "currentDebt": "None", "investments": "None", "totalAssets": "2649662000", "longTermDebt": "1309616000", "shortTermDebt": "101418000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "255246000", "reportedCurrency": "USD", "retainedEarnings": "1036169000", "totalLiabilities": "2020678000", "otherCurrentAssets": "1297809000", "totalCurrentAssets": "1515107000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "156438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1134555000", "currentAccountsPayable": "115479000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "519688000", "shortLongTermDebtTotal": "1582599000", "totalShareholderEquity": "628984000", "capitalLeaseObligations": "272983000", "otherCurrentLiabilities": "207627000", "totalCurrentLiabilities": "521109000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1499569000", "cashAndShortTermInvestments": "60860000", "commonStockSharesOutstanding": "55933000", "intangibleAssetsExcludingGoodwill": "255246000", "cashAndCashEquivalentsAtCarryingValue": "60860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123478000", "profitLoss": "None", "dividendPayout": "82299000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1328899000", "operatingCashflow": "104721000", "capitalExpenditures": "56275000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93517000", "cashflowFromInvestment": "-41505000", "stockBasedCompensation": "36074000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82299000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3689000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118377000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4320564000, "cost_of_revenue": 2240213000, "gross_profit": 2080351000, "research_and_development": null, "selling_general_admin": 821619000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 288126000, "depreciation_amortisation": 50886000, "ebitda": 339012000, "interest_expense": 110585000, "interest_income": null, "other_non_operating": null, "pretax_income": 177541000, "tax_provision": 54063000, "effective_tax_rate": null, "net_income": 123478000, "net_income_continuing_ops": 123478000, "net_income_to_common": 123478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60860000, "short_term_investments": null, "net_receivables": 156438000, "inventory": 5522000, "other_current_assets": null, "total_current_assets": 1515107000, "net_ppe": null, "goodwill": 290189000, "intangible_assets": 255246000, "goodwill_and_intangibles": 545435000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1134555000, "total_assets": 2649662000, "short_term_debt": 101418000, "accounts_payable": 115479000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 521109000, "long_term_debt": 1309616000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1499569000, "total_liabilities": 2020678000, "total_debt": 1411034000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1036169000, "total_equity": 628984000, "shares_outstanding": 55933000, "operating_cash_flow": 104721000, "stock_based_compensation": 36074000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56275000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41505000, "dividends_paid": 82299000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -93517000, "free_cash_flow": 160996000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "288126000", "ebitda": "339012000", "netIncome": "123478000", "grossProfit": "2080351000", "depreciation": "None", "totalRevenue": "4320564000", "costOfRevenue": "2240213000", "interestIncome": "3099000", "incomeBeforeTax": "177541000", "interestExpense": "110585000", "operatingIncome": "291631000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "54063000", "reportedCurrency": "USD", "netInterestIncome": "-114090000", "nonInterestIncome": "None", "operatingExpenses": "1788720000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2240213000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50886000", "sellingGeneralAndAdministrative": "821619000", "netIncomeFromContinuingOperations": "123478000" }, "balance": { "goodwill": "290189000", "inventory": "5522000", "commonStock": "1108000", "currentDebt": "None", "investments": "None", "totalAssets": "2649662000", "longTermDebt": "1309616000", "shortTermDebt": "101418000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "255246000", "reportedCurrency": "USD", "retainedEarnings": "1036169000", "totalLiabilities": "2020678000", "otherCurrentAssets": "1297809000", "totalCurrentAssets": "1515107000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "156438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1134555000", "currentAccountsPayable": "115479000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "519688000", "shortLongTermDebtTotal": "1582599000", "totalShareholderEquity": "628984000", "capitalLeaseObligations": "272983000", "otherCurrentLiabilities": "207627000", "totalCurrentLiabilities": "521109000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1499569000", "cashAndShortTermInvestments": "60860000", "commonStockSharesOutstanding": "55933000", "intangibleAssetsExcludingGoodwill": "255246000", "cashAndCashEquivalentsAtCarryingValue": "60860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123478000", "profitLoss": "None", "dividendPayout": "82299000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1328899000", "operatingCashflow": "104721000", "capitalExpenditures": "56275000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-93517000", "cashflowFromInvestment": "-41505000", "stockBasedCompensation": "36074000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "82299000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3689000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118377000", "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": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "income_statement": { "revenue": 3992413000, "cost_of_revenue": 1970155000, "gross_profit": 2022258000, "ebit": 166285000, "ebitda": 290541000, "pretax_income": 52867000, "tax_provision": 58046000, "net_income": -5179000, "net_income_to_common": -5179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93705000, "total_current_assets": 1495430000, "total_assets": 2721430000, "short_term_debt": 107276000, "long_term_debt": 1306627000, "total_debt": 1413903000, "total_liabilities": 2161058000, "total_equity": 560372000, "shares_outstanding": 54978000, "goodwill_and_intangibles": 591148000 }, "cash_flow": { "operating_cash_flow": 200290000, "capital_expenditure": 53402000, "free_cash_flow": 253692000, "dividends_paid": 83056000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191926, "ticker_id": 8732, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "166285000", "ebitda": "290541000", "netIncome": "-5179000", "grossProfit": "2022258000", "depreciation": "None", "totalRevenue": "3992413000", "costOfRevenue": "1970155000", "interestIncome": "3420000", "incomeBeforeTax": "52867000", "interestExpense": "113418000", "operatingIncome": "162865000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "58046000", "reportedCurrency": "USD", "netInterestIncome": "-109998000", "nonInterestIncome": "None", "operatingExpenses": "1859393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9218000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1970155000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124256000", "sellingGeneralAndAdministrative": "815244000", "netIncomeFromContinuingOperations": "-5179000" }, "balance": { "goodwill": "289750000", "inventory": "1240461000", "commonStock": "1100000", "currentDebt": "None", "investments": "None", "totalAssets": "2721430000", "longTermDebt": "1306627000", "shortTermDebt": "107276000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "301398000", "reportedCurrency": "USD", "retainedEarnings": "994892000", "totalLiabilities": "2161058000", "otherCurrentAssets": "50259000", "totalCurrentAssets": "1495430000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1225999999", "currentAccountsPayable": "177249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "562820000", "shortLongTermDebtTotal": "1600062000", "totalShareholderEquity": "560372000", "capitalLeaseObligations": "293435000", "otherCurrentLiabilities": "234533000", "totalCurrentLiabilities": "607430000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1553628000", "cashAndShortTermInvestments": "93705000", "commonStockSharesOutstanding": "54978000", "intangibleAssetsExcludingGoodwill": "301398000", "cashAndCashEquivalentsAtCarryingValue": "93705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5179000", "profitLoss": "None", "dividendPayout": "83056000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1272043000", "operatingCashflow": "200290000", "capitalExpenditures": "53402000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-202124000", "cashflowFromInvestment": "-50957000", "stockBasedCompensation": "162116000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83056000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1294051000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3992413000, "cost_of_revenue": 1970155000, "gross_profit": 2022258000, "research_and_development": 9218000, "selling_general_admin": 815244000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 166285000, "depreciation_amortisation": 124256000, "ebitda": 290541000, "interest_expense": 113418000, "interest_income": null, "other_non_operating": null, "pretax_income": 52867000, "tax_provision": 58046000, "effective_tax_rate": null, "net_income": -5179000, "net_income_continuing_ops": -5179000, "net_income_to_common": -5179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93705000, "short_term_investments": null, "net_receivables": 111005000, "inventory": 1240461000, "other_current_assets": null, "total_current_assets": 1495430000, "net_ppe": null, "goodwill": 289750000, "intangible_assets": 301398000, "goodwill_and_intangibles": 591148000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1225999999, "total_assets": 2721430000, "short_term_debt": 107276000, "accounts_payable": 177249000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 607430000, "long_term_debt": 1306627000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1553628000, "total_liabilities": 2161058000, "total_debt": 1413903000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 994892000, "total_equity": 560372000, "shares_outstanding": 54978000, "operating_cash_flow": 200290000, "stock_based_compensation": 162116000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53402000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50957000, "dividends_paid": 83056000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -202124000, "free_cash_flow": 253692000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "166285000", "ebitda": "290541000", "netIncome": "-5179000", "grossProfit": "2022258000", "depreciation": "None", "totalRevenue": "3992413000", "costOfRevenue": "1970155000", "interestIncome": "3420000", "incomeBeforeTax": "52867000", "interestExpense": "113418000", "operatingIncome": "162865000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "58046000", "reportedCurrency": "USD", "netInterestIncome": "-109998000", "nonInterestIncome": "None", "operatingExpenses": "1859393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9218000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1970155000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124256000", "sellingGeneralAndAdministrative": "815244000", "netIncomeFromContinuingOperations": "-5179000" }, "balance": { "goodwill": "289750000", "inventory": "1240461000", "commonStock": "1100000", "currentDebt": "None", "investments": "None", "totalAssets": "2721430000", "longTermDebt": "1306627000", "shortTermDebt": "107276000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "301398000", "reportedCurrency": "USD", "retainedEarnings": "994892000", "totalLiabilities": "2161058000", "otherCurrentAssets": "50259000", "totalCurrentAssets": "1495430000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1225999999", "currentAccountsPayable": "177249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "562820000", "shortLongTermDebtTotal": "1600062000", "totalShareholderEquity": "560372000", "capitalLeaseObligations": "293435000", "otherCurrentLiabilities": "234533000", "totalCurrentLiabilities": "607430000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1553628000", "cashAndShortTermInvestments": "93705000", "commonStockSharesOutstanding": "54978000", "intangibleAssetsExcludingGoodwill": "301398000", "cashAndCashEquivalentsAtCarryingValue": "93705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-5179000", "profitLoss": "None", "dividendPayout": "83056000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-1272043000", "operatingCashflow": "200290000", "capitalExpenditures": "53402000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-202124000", "cashflowFromInvestment": "-50957000", "stockBasedCompensation": "162116000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83056000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1294051000", "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": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "income_statement": { "revenue": 4245392000, "cost_of_revenue": 2165860000, "gross_profit": 2079532000, "ebit": 149179000, "ebitda": 283050000, "pretax_income": 61471000, "tax_provision": 49114000, "net_income": 12357000, "net_income_to_common": 12357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 144141000, "total_current_assets": 262994000, "total_assets": 2763619000, "short_term_debt": 113363000, "long_term_debt": 1368858000, "total_debt": 1482221000, "total_liabilities": 2238473000, "total_equity": 525146000, "shares_outstanding": 58966000, "goodwill_and_intangibles": 649159000 }, "cash_flow": { "operating_cash_flow": 468460000, "capital_expenditure": 61387000, "free_cash_flow": 529847000, "dividends_paid": 79188000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191931, "ticker_id": 8732, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149179000", "ebitda": "283050000", "netIncome": "12357000", "grossProfit": "2079532000", "depreciation": "None", "totalRevenue": "4245392000", "costOfRevenue": "2165860000", "interestIncome": "641000", "incomeBeforeTax": "61471000", "interestExpense": "87708000", "operatingIncome": "148538000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "49114000", "reportedCurrency": "USD", "netInterestIncome": "-87067000", "nonInterestIncome": "None", "operatingExpenses": "1930994000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2165860000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133871000", "sellingGeneralAndAdministrative": "820811000", "netIncomeFromContinuingOperations": "12357000" }, "balance": { "goodwill": "289750000", "inventory": "6988000", "commonStock": "1080000", "currentDebt": "None", "investments": "None", "totalAssets": "2763619000", "longTermDebt": "1368858000", "shortTermDebt": "113363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "359409000", "reportedCurrency": "USD", "retainedEarnings": "1077189000", "totalLiabilities": "2238473000", "otherCurrentAssets": "46070000", "totalCurrentAssets": "262994000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2500625000", "currentAccountsPayable": "155449000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "597682000", "shortLongTermDebtTotal": "1482221000", "totalShareholderEquity": "525146000", "capitalLeaseObligations": "305556000", "otherCurrentLiabilities": "102403000", "totalCurrentLiabilities": "445168000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1793305000", "cashAndShortTermInvestments": "144141000", "commonStockSharesOutstanding": "58966000", "intangibleAssetsExcludingGoodwill": "359409000", "cashAndCashEquivalentsAtCarryingValue": "144141000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12357000", "profitLoss": "None", "dividendPayout": "79188000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1047686999", "operatingCashflow": "468460000", "capitalExpenditures": "61387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-370713000", "cashflowFromInvestment": "-62330000", "stockBasedCompensation": "159358000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79188000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-84561000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1363007000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4245392000, "cost_of_revenue": 2165860000, "gross_profit": 2079532000, "research_and_development": null, "selling_general_admin": 820811000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149179000, "depreciation_amortisation": 133871000, "ebitda": 283050000, "interest_expense": 87708000, "interest_income": null, "other_non_operating": null, "pretax_income": 61471000, "tax_provision": 49114000, "effective_tax_rate": null, "net_income": 12357000, "net_income_continuing_ops": 12357000, "net_income_to_common": 12357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 144141000, "short_term_investments": null, "net_receivables": 111865000, "inventory": 6988000, "other_current_assets": null, "total_current_assets": 262994000, "net_ppe": null, "goodwill": 289750000, "intangible_assets": 359409000, "goodwill_and_intangibles": 649159000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2500625000, "total_assets": 2763619000, "short_term_debt": 113363000, "accounts_payable": 155449000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 445168000, "long_term_debt": 1368858000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1793305000, "total_liabilities": 2238473000, "total_debt": 1482221000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1077189000, "total_equity": 525146000, "shares_outstanding": 58966000, "operating_cash_flow": 468460000, "stock_based_compensation": 159358000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61387000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -62330000, "dividends_paid": 79188000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -370713000, "free_cash_flow": 529847000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "149179000", "ebitda": "283050000", "netIncome": "12357000", "grossProfit": "2079532000", "depreciation": "None", "totalRevenue": "4245392000", "costOfRevenue": "2165860000", "interestIncome": "641000", "incomeBeforeTax": "61471000", "interestExpense": "87708000", "operatingIncome": "148538000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "49114000", "reportedCurrency": "USD", "netInterestIncome": "-87067000", "nonInterestIncome": "None", "operatingExpenses": "1930994000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2165860000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "133871000", "sellingGeneralAndAdministrative": "820811000", "netIncomeFromContinuingOperations": "12357000" }, "balance": { "goodwill": "289750000", "inventory": "6988000", "commonStock": "1080000", "currentDebt": "None", "investments": "None", "totalAssets": "2763619000", "longTermDebt": "1368858000", "shortTermDebt": "113363000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "359409000", "reportedCurrency": "USD", "retainedEarnings": "1077189000", "totalLiabilities": "2238473000", "otherCurrentAssets": "46070000", "totalCurrentAssets": "262994000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111865000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2500625000", "currentAccountsPayable": "155449000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "597682000", "shortLongTermDebtTotal": "1482221000", "totalShareholderEquity": "525146000", "capitalLeaseObligations": "305556000", "otherCurrentLiabilities": "102403000", "totalCurrentLiabilities": "445168000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1793305000", "cashAndShortTermInvestments": "144141000", "commonStockSharesOutstanding": "58966000", "intangibleAssetsExcludingGoodwill": "359409000", "cashAndCashEquivalentsAtCarryingValue": "144141000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12357000", "profitLoss": "None", "dividendPayout": "79188000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1047686999", "operatingCashflow": "468460000", "capitalExpenditures": "61387000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-370713000", "cashflowFromInvestment": "-62330000", "stockBasedCompensation": "159358000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "79188000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-84561000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1363007000", "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": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "income_statement": { "revenue": 4583451000, "cost_of_revenue": 2348439000, "gross_profit": 2235012000, "ebit": 265178000, "ebitda": 435011000, "pretax_income": 194304000, "tax_provision": 59364000, "net_income": 134940000, "net_income_to_common": 134940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 108333000, "total_current_assets": 304584000, "total_assets": 2993327000, "short_term_debt": 115255000, "long_term_debt": 1571199000, "total_debt": 1686454000, "total_liabilities": 2480051000, "total_equity": 513276000, "shares_outstanding": 66839000, "goodwill_and_intangibles": 712120000 }, "cash_flow": { "operating_cash_flow": 392298000, "capital_expenditure": 62450000, "free_cash_flow": 454748000, "dividends_paid": 71505000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191936, "ticker_id": 8732, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "265178000", "ebitda": "435011000", "netIncome": "134940000", "grossProfit": "2235012000", "depreciation": "None", "totalRevenue": "4583451000", "costOfRevenue": "2348439000", "interestIncome": "221000", "incomeBeforeTax": "194304000", "interestExpense": "70874000", "operatingIncome": "280539000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "59364000", "reportedCurrency": "USD", "netInterestIncome": "-86235000", "nonInterestIncome": "None", "operatingExpenses": "1954473000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2348439000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169833000", "sellingGeneralAndAdministrative": "839657000", "netIncomeFromContinuingOperations": "134940000" }, "balance": { "goodwill": "286962000", "inventory": "6405000", "commonStock": "1065000", "currentDebt": "None", "investments": "None", "totalAssets": "2993327000", "longTermDebt": "1571199000", "shortTermDebt": "115255000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "425158000", "reportedCurrency": "USD", "retainedEarnings": "1143647000", "totalLiabilities": "2480051000", "otherCurrentAssets": "63468000", "totalCurrentAssets": "304584000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "126378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2688743000", "currentAccountsPayable": "135666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "599436000", "shortLongTermDebtTotal": "1686454000", "totalShareholderEquity": "513276000", "capitalLeaseObligations": "296535000", "otherCurrentLiabilities": "47602000", "totalCurrentLiabilities": "369899000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2110152000", "cashAndShortTermInvestments": "108333000", "commonStockSharesOutstanding": "66839000", "intangibleAssetsExcludingGoodwill": "425158000", "cashAndCashEquivalentsAtCarryingValue": "108333000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134940000", "profitLoss": "None", "dividendPayout": "71505000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1273734000", "operatingCashflow": "392298000", "capitalExpenditures": "62450000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "892849000", "cashflowFromInvestment": "-1335974000", "stockBasedCompensation": "147554000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71505000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-411015000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1386568000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4583451000, "cost_of_revenue": 2348439000, "gross_profit": 2235012000, "research_and_development": null, "selling_general_admin": 839657000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 265178000, "depreciation_amortisation": 169833000, "ebitda": 435011000, "interest_expense": 70874000, "interest_income": null, "other_non_operating": null, "pretax_income": 194304000, "tax_provision": 59364000, "effective_tax_rate": null, "net_income": 134940000, "net_income_continuing_ops": 134940000, "net_income_to_common": 134940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 108333000, "short_term_investments": null, "net_receivables": 126378000, "inventory": 6405000, "other_current_assets": null, "total_current_assets": 304584000, "net_ppe": null, "goodwill": 286962000, "intangible_assets": 425158000, "goodwill_and_intangibles": 712120000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2688743000, "total_assets": 2993327000, "short_term_debt": 115255000, "accounts_payable": 135666000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 369899000, "long_term_debt": 1571199000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2110152000, "total_liabilities": 2480051000, "total_debt": 1686454000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1143647000, "total_equity": 513276000, "shares_outstanding": 66839000, "operating_cash_flow": 392298000, "stock_based_compensation": 147554000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62450000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1335974000, "dividends_paid": 71505000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 892849000, "free_cash_flow": 454748000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "265178000", "ebitda": "435011000", "netIncome": "134940000", "grossProfit": "2235012000", "depreciation": "None", "totalRevenue": "4583451000", "costOfRevenue": "2348439000", "interestIncome": "221000", "incomeBeforeTax": "194304000", "interestExpense": "70874000", "operatingIncome": "280539000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "59364000", "reportedCurrency": "USD", "netInterestIncome": "-86235000", "nonInterestIncome": "None", "operatingExpenses": "1954473000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2348439000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169833000", "sellingGeneralAndAdministrative": "839657000", "netIncomeFromContinuingOperations": "134940000" }, "balance": { "goodwill": "286962000", "inventory": "6405000", "commonStock": "1065000", "currentDebt": "None", "investments": "None", "totalAssets": "2993327000", "longTermDebt": "1571199000", "shortTermDebt": "115255000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "425158000", "reportedCurrency": "USD", "retainedEarnings": "1143647000", "totalLiabilities": "2480051000", "otherCurrentAssets": "63468000", "totalCurrentAssets": "304584000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "126378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2688743000", "currentAccountsPayable": "135666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "599436000", "shortLongTermDebtTotal": "1686454000", "totalShareholderEquity": "513276000", "capitalLeaseObligations": "296535000", "otherCurrentLiabilities": "47602000", "totalCurrentLiabilities": "369899000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2110152000", "cashAndShortTermInvestments": "108333000", "commonStockSharesOutstanding": "66839000", "intangibleAssetsExcludingGoodwill": "425158000", "cashAndCashEquivalentsAtCarryingValue": "108333000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "134940000", "profitLoss": "None", "dividendPayout": "71505000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1273734000", "operatingCashflow": "392298000", "capitalExpenditures": "62450000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "892849000", "cashflowFromInvestment": "-1335974000", "stockBasedCompensation": "147554000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "71505000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-411015000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1386568000", "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": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "income_statement": { "revenue": 2814191000, "cost_of_revenue": 1142039000, "gross_profit": 1672152000, "ebit": 238104000, "ebitda": 294771000, "pretax_income": 222779000, "tax_provision": 14664000, "net_income": 208115000, "net_income_to_common": 208115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 159449000, "total_current_assets": 304897000, "total_assets": 1750980000, "short_term_debt": 109898000, "long_term_debt": 190490000, "total_debt": 300388000, "total_liabilities": 1158900000, "total_equity": 592080000, "shares_outstanding": 55754000, "goodwill_and_intangibles": 78086000 }, "cash_flow": { "operating_cash_flow": 236502000, "capital_expenditure": 34545000, "free_cash_flow": 271047000, "dividends_paid": 63119000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191941, "ticker_id": 8732, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "238104000", "ebitda": "294771000", "netIncome": "208115000", "grossProfit": "1672152000", "depreciation": "None", "totalRevenue": "2814191000", "costOfRevenue": "1142039000", "interestIncome": "768000", "incomeBeforeTax": "222779000", "interestExpense": "15325000", "operatingIncome": "237336000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "14664000", "reportedCurrency": "USD", "netInterestIncome": "-14557000", "nonInterestIncome": "None", "operatingExpenses": "1434816000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1142039000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56667000", "sellingGeneralAndAdministrative": "732233000", "netIncomeFromContinuingOperations": "208115000" }, "balance": { "goodwill": "70217000", "inventory": "5439000", "commonStock": "1105000", "currentDebt": "None", "investments": "None", "totalAssets": "1750980000", "longTermDebt": "190490000", "shortTermDebt": "109898000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "7869000", "reportedCurrency": "USD", "retainedEarnings": "1091010000", "totalLiabilities": "1158900000", "otherCurrentAssets": "50006000", "totalCurrentAssets": "304897000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90003000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1446083000", "currentAccountsPayable": "186063000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "425063000", "shortLongTermDebtTotal": "300388000", "totalShareholderEquity": "592080000", "capitalLeaseObligations": "285354000", "otherCurrentLiabilities": "31089000", "totalCurrentLiabilities": "388116000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "770784000", "cashAndShortTermInvestments": "159449000", "commonStockSharesOutstanding": "55754000", "intangibleAssetsExcludingGoodwill": "7869000", "cashAndCashEquivalentsAtCarryingValue": "159449000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "208115000", "profitLoss": "None", "dividendPayout": "63119000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-736444000", "operatingCashflow": "236502000", "capitalExpenditures": "34545000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126681000", "cashflowFromInvestment": "-20610000", "stockBasedCompensation": "12284000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63119000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31842000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "690362000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2814191000, "cost_of_revenue": 1142039000, "gross_profit": 1672152000, "research_and_development": null, "selling_general_admin": 732233000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 238104000, "depreciation_amortisation": 56667000, "ebitda": 294771000, "interest_expense": 15325000, "interest_income": null, "other_non_operating": null, "pretax_income": 222779000, "tax_provision": 14664000, "effective_tax_rate": null, "net_income": 208115000, "net_income_continuing_ops": 208115000, "net_income_to_common": 208115000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 159449000, "short_term_investments": null, "net_receivables": 90003000, "inventory": 5439000, "other_current_assets": null, "total_current_assets": 304897000, "net_ppe": null, "goodwill": 70217000, "intangible_assets": 7869000, "goodwill_and_intangibles": 78086000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1446083000, "total_assets": 1750980000, "short_term_debt": 109898000, "accounts_payable": 186063000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 388116000, "long_term_debt": 190490000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 770784000, "total_liabilities": 1158900000, "total_debt": 300388000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1091010000, "total_equity": 592080000, "shares_outstanding": 55754000, "operating_cash_flow": 236502000, "stock_based_compensation": 12284000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34545000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20610000, "dividends_paid": 63119000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -126681000, "free_cash_flow": 271047000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "238104000", "ebitda": "294771000", "netIncome": "208115000", "grossProfit": "1672152000", "depreciation": "None", "totalRevenue": "2814191000", "costOfRevenue": "1142039000", "interestIncome": "768000", "incomeBeforeTax": "222779000", "interestExpense": "15325000", "operatingIncome": "237336000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "14664000", "reportedCurrency": "USD", "netInterestIncome": "-14557000", "nonInterestIncome": "None", "operatingExpenses": "1434816000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1142039000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56667000", "sellingGeneralAndAdministrative": "732233000", "netIncomeFromContinuingOperations": "208115000" }, "balance": { "goodwill": "70217000", "inventory": "5439000", "commonStock": "1105000", "currentDebt": "None", "investments": "None", "totalAssets": "1750980000", "longTermDebt": "190490000", "shortTermDebt": "109898000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "7869000", "reportedCurrency": "USD", "retainedEarnings": "1091010000", "totalLiabilities": "1158900000", "otherCurrentAssets": "50006000", "totalCurrentAssets": "304897000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "90003000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1446083000", "currentAccountsPayable": "186063000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "425063000", "shortLongTermDebtTotal": "300388000", "totalShareholderEquity": "592080000", "capitalLeaseObligations": "285354000", "otherCurrentLiabilities": "31089000", "totalCurrentLiabilities": "388116000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "770784000", "cashAndShortTermInvestments": "159449000", "commonStockSharesOutstanding": "55754000", "intangibleAssetsExcludingGoodwill": "7869000", "cashAndCashEquivalentsAtCarryingValue": "159449000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "208115000", "profitLoss": "None", "dividendPayout": "63119000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-736444000", "operatingCashflow": "236502000", "capitalExpenditures": "34545000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126681000", "cashflowFromInvestment": "-20610000", "stockBasedCompensation": "12284000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63119000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31842000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "690362000", "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": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "income_statement": { "revenue": 2669852000, "cost_of_revenue": 1025781000, "gross_profit": 1644071000, "ebit": 254814000, "ebitda": 316129000, "pretax_income": 223783000, "tax_provision": 50237000, "net_income": 173546000, "net_income_to_common": 173546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 70494000, "total_current_assets": 205538000, "total_assets": 1582798000, "short_term_debt": 118689000, "long_term_debt": 230913000, "total_debt": 349602000, "total_liabilities": 1123835000, "total_equity": 458963000, "shares_outstanding": 55955000, "goodwill_and_intangibles": 78979000 }, "cash_flow": { "operating_cash_flow": 215416000, "capital_expenditure": 21157000, "free_cash_flow": 236573000, "dividends_paid": 13707000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191946, "ticker_id": 8732, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "254814000", "ebitda": "316129000", "netIncome": "173546000", "grossProfit": "1644071000", "depreciation": "None", "totalRevenue": "2669852000", "costOfRevenue": "1025781000", "interestIncome": "3123000", "incomeBeforeTax": "223783000", "interestExpense": "31031000", "operatingIncome": "253859000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "50237000", "reportedCurrency": "USD", "netInterestIncome": "-30076000", "nonInterestIncome": "None", "operatingExpenses": "1390212000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1025781000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61315000", "sellingGeneralAndAdministrative": "772730000", "netIncomeFromContinuingOperations": "173546000" }, "balance": { "goodwill": "70217000", "inventory": "4878000", "commonStock": "1110000", "currentDebt": "None", "investments": "None", "totalAssets": "1582798000", "longTermDebt": "230913000", "shortTermDebt": "118689000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "8762000", "reportedCurrency": "USD", "retainedEarnings": "947875000", "totalLiabilities": "1123835000", "otherCurrentAssets": "46043000", "totalCurrentAssets": "205538000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84123000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1377260000", "currentAccountsPayable": "168120000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "447704000", "shortLongTermDebtTotal": "515954000", "totalShareholderEquity": "458963000", "capitalLeaseObligations": "285041000", "otherCurrentLiabilities": "146533000", "totalCurrentLiabilities": "395639000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "728196000", "cashAndShortTermInvestments": "70494000", "commonStockSharesOutstanding": "55955000", "intangibleAssetsExcludingGoodwill": "8762000", "cashAndCashEquivalentsAtCarryingValue": "70494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "173546000", "profitLoss": "None", "dividendPayout": "13707000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-651487000", "operatingCashflow": "215416000", "capitalExpenditures": "21157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-321627000", "cashflowFromInvestment": "20758000", "stockBasedCompensation": "6958000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13707000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "680668000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2669852000, "cost_of_revenue": 1025781000, "gross_profit": 1644071000, "research_and_development": null, "selling_general_admin": 772730000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 254814000, "depreciation_amortisation": 61315000, "ebitda": 316129000, "interest_expense": 31031000, "interest_income": null, "other_non_operating": null, "pretax_income": 223783000, "tax_provision": 50237000, "effective_tax_rate": null, "net_income": 173546000, "net_income_continuing_ops": 173546000, "net_income_to_common": 173546000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 70494000, "short_term_investments": null, "net_receivables": 84123000, "inventory": 4878000, "other_current_assets": null, "total_current_assets": 205538000, "net_ppe": null, "goodwill": 70217000, "intangible_assets": 8762000, "goodwill_and_intangibles": 78979000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1377260000, "total_assets": 1582798000, "short_term_debt": 118689000, "accounts_payable": 168120000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 395639000, "long_term_debt": 230913000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 728196000, "total_liabilities": 1123835000, "total_debt": 349602000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 947875000, "total_equity": 458963000, "shares_outstanding": 55955000, "operating_cash_flow": 215416000, "stock_based_compensation": 6958000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21157000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 20758000, "dividends_paid": 13707000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -321627000, "free_cash_flow": 236573000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "254814000", "ebitda": "316129000", "netIncome": "173546000", "grossProfit": "1644071000", "depreciation": "None", "totalRevenue": "2669852000", "costOfRevenue": "1025781000", "interestIncome": "3123000", "incomeBeforeTax": "223783000", "interestExpense": "31031000", "operatingIncome": "253859000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "50237000", "reportedCurrency": "USD", "netInterestIncome": "-30076000", "nonInterestIncome": "None", "operatingExpenses": "1390212000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1025781000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61315000", "sellingGeneralAndAdministrative": "772730000", "netIncomeFromContinuingOperations": "173546000" }, "balance": { "goodwill": "70217000", "inventory": "4878000", "commonStock": "1110000", "currentDebt": "None", "investments": "None", "totalAssets": "1582798000", "longTermDebt": "230913000", "shortTermDebt": "118689000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "8762000", "reportedCurrency": "USD", "retainedEarnings": "947875000", "totalLiabilities": "1123835000", "otherCurrentAssets": "46043000", "totalCurrentAssets": "205538000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84123000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1377260000", "currentAccountsPayable": "168120000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "447704000", "shortLongTermDebtTotal": "515954000", "totalShareholderEquity": "458963000", "capitalLeaseObligations": "285041000", "otherCurrentLiabilities": "146533000", "totalCurrentLiabilities": "395639000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "728196000", "cashAndShortTermInvestments": "70494000", "commonStockSharesOutstanding": "55955000", "intangibleAssetsExcludingGoodwill": "8762000", "cashAndCashEquivalentsAtCarryingValue": "70494000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "173546000", "profitLoss": "None", "dividendPayout": "13707000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-651487000", "operatingCashflow": "215416000", "capitalExpenditures": "21157000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-321627000", "cashflowFromInvestment": "20758000", "stockBasedCompensation": "6958000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13707000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3025000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "680668000", "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": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "income_statement": { "revenue": 2660465000, "cost_of_revenue": 972297000, "gross_profit": 1688168000, "ebit": 97737000, "ebitda": 166683000, "pretax_income": 13841000, "tax_provision": 5349000, "net_income": 8492000, "net_income_to_common": 8492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 155391000, "total_current_assets": 280222000, "total_assets": 1396917000, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": 1110400000, "total_equity": 286517000, "shares_outstanding": 54542000, "goodwill_and_intangibles": 57344000 }, "cash_flow": { "operating_cash_flow": 227505000, "capital_expenditure": 27962000, "free_cash_flow": 255467000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191951, "ticker_id": 8732, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "97737000", "ebitda": "166683000", "netIncome": "8492000", "grossProfit": "1688168000", "depreciation": "None", "totalRevenue": "2660465000", "costOfRevenue": "972297000", "interestIncome": "None", "incomeBeforeTax": "13841000", "interestExpense": "42968000", "operatingIncome": "56137000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "5349000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1632031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "972297000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68946000", "sellingGeneralAndAdministrative": "846867000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "56845000", "inventory": "3834000", "commonStock": "1099000", "currentDebt": "None", "investments": "None", "totalAssets": "1396917000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "499000", "reportedCurrency": "USD", "retainedEarnings": "805924000", "totalLiabilities": "1110400000", "otherCurrentAssets": "847522000", "totalCurrentAssets": "280222000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69645000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1116695000", "currentAccountsPayable": "113838000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "540042000", "totalShareholderEquity": "286517000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "161624000", "totalCurrentLiabilities": "329970000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "780430000", "cashAndShortTermInvestments": "155391000", "commonStockSharesOutstanding": "54542000", "intangibleAssetsExcludingGoodwill": "499000", "cashAndCashEquivalentsAtCarryingValue": "155391000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8492000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-569717000", "operatingCashflow": "227505000", "capitalExpenditures": "27962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140312000", "cashflowFromInvestment": "-4693000", "stockBasedCompensation": "5961000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-317000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "685586000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2660465000, "cost_of_revenue": 972297000, "gross_profit": 1688168000, "research_and_development": null, "selling_general_admin": 846867000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 97737000, "depreciation_amortisation": 68946000, "ebitda": 166683000, "interest_expense": 42968000, "interest_income": null, "other_non_operating": null, "pretax_income": 13841000, "tax_provision": 5349000, "effective_tax_rate": null, "net_income": 8492000, "net_income_continuing_ops": null, "net_income_to_common": 8492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 155391000, "short_term_investments": null, "net_receivables": 69645000, "inventory": 3834000, "other_current_assets": null, "total_current_assets": 280222000, "net_ppe": null, "goodwill": 56845000, "intangible_assets": 499000, "goodwill_and_intangibles": 57344000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1116695000, "total_assets": 1396917000, "short_term_debt": null, "accounts_payable": 113838000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 329970000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 780430000, "total_liabilities": 1110400000, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": 805924000, "total_equity": 286517000, "shares_outstanding": 54542000, "operating_cash_flow": 227505000, "stock_based_compensation": 5961000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27962000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -4693000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -140312000, "free_cash_flow": 255467000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "97737000", "ebitda": "166683000", "netIncome": "8492000", "grossProfit": "1688168000", "depreciation": "None", "totalRevenue": "2660465000", "costOfRevenue": "972297000", "interestIncome": "None", "incomeBeforeTax": "13841000", "interestExpense": "42968000", "operatingIncome": "56137000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "5349000", "reportedCurrency": "USD", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "1632031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "972297000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68946000", "sellingGeneralAndAdministrative": "846867000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "56845000", "inventory": "3834000", "commonStock": "1099000", "currentDebt": "None", "investments": "None", "totalAssets": "1396917000", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "499000", "reportedCurrency": "USD", "retainedEarnings": "805924000", "totalLiabilities": "1110400000", "otherCurrentAssets": "847522000", "totalCurrentAssets": "280222000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "69645000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1116695000", "currentAccountsPayable": "113838000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "540042000", "totalShareholderEquity": "286517000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "161624000", "totalCurrentLiabilities": "329970000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "780430000", "cashAndShortTermInvestments": "155391000", "commonStockSharesOutstanding": "54542000", "intangibleAssetsExcludingGoodwill": "499000", "cashAndCashEquivalentsAtCarryingValue": "155391000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8492000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-569717000", "operatingCashflow": "227505000", "capitalExpenditures": "27962000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-140312000", "cashflowFromInvestment": "-4693000", "stockBasedCompensation": "5961000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-317000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "685586000", "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": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "income_statement": { "revenue": 1219729000, "cost_of_revenue": 817675000, "gross_profit": 402054000, "ebit": 94702000, "ebitda": 130000000, "pretax_income": 51271000, "tax_provision": 15482000, "net_income": 35789000, "net_income_to_common": 35789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 98412000, "total_current_assets": 1668687000, "total_assets": 3128117000, "short_term_debt": 288513000, "long_term_debt": 1439588000, "total_debt": 1728101000, "total_liabilities": 2412385000, "total_equity": 715732000, "shares_outstanding": 58537000, "goodwill_and_intangibles": 822605000 }, "cash_flow": { "operating_cash_flow": 170660000, "capital_expenditure": 15964000, "free_cash_flow": 186624000, "dividends_paid": 23106000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191914, "ticker_id": 8732, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94702000", "ebitda": "130000000", "netIncome": "35789000", "grossProfit": "402054000", "depreciation": "None", "totalRevenue": "1219729000", "costOfRevenue": "817675000", "interestIncome": "714000", "incomeBeforeTax": "51271000", "interestExpense": "26881000", "operatingIncome": "94702000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "15482000", "reportedCurrency": "USD", "netInterestIncome": "-26167000", "nonInterestIncome": "None", "operatingExpenses": "307352000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "817675000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35298000", "sellingGeneralAndAdministrative": "57090000", "netIncomeFromContinuingOperations": "35789000" }, "balance": { "goodwill": "488158000", "inventory": "1231767000", "commonStock": "1131000", "currentDebt": "None", "investments": "None", "totalAssets": "3128117000", "longTermDebt": "1439588000", "shortTermDebt": "288513000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "334447000", "reportedCurrency": "USD", "retainedEarnings": "1031448000", "totalLiabilities": "2412385000", "otherCurrentAssets": "143129000", "totalCurrentAssets": "1668687000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1459430000", "currentAccountsPayable": "111430000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1728101000", "totalShareholderEquity": "715732000", "capitalLeaseObligations": "288513000", "otherCurrentLiabilities": "389576000", "totalCurrentLiabilities": "562806000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1849579000", "cashAndShortTermInvestments": "98412000", "commonStockSharesOutstanding": "58537000", "intangibleAssetsExcludingGoodwill": "334447000", "cashAndCashEquivalentsAtCarryingValue": "98412000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35789000", "profitLoss": "None", "dividendPayout": "23106000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-253570000", "operatingCashflow": "170660000", "capitalExpenditures": "15964000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158653000", "cashflowFromInvestment": "-34023000", "stockBasedCompensation": "11625000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23106000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "358626000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1219729000, "cost_of_revenue": 817675000, "gross_profit": 402054000, "research_and_development": null, "selling_general_admin": 57090000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94702000, "depreciation_amortisation": 35298000, "ebitda": 130000000, "interest_expense": 26881000, "interest_income": null, "other_non_operating": null, "pretax_income": 51271000, "tax_provision": 15482000, "effective_tax_rate": null, "net_income": 35789000, "net_income_continuing_ops": 35789000, "net_income_to_common": 35789000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 98412000, "short_term_investments": null, "net_receivables": 195379000, "inventory": 1231767000, "other_current_assets": null, "total_current_assets": 1668687000, "net_ppe": null, "goodwill": 488158000, "intangible_assets": 334447000, "goodwill_and_intangibles": 822605000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1459430000, "total_assets": 3128117000, "short_term_debt": 288513000, "accounts_payable": 111430000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 562806000, "long_term_debt": 1439588000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1849579000, "total_liabilities": 2412385000, "total_debt": 1728101000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1031448000, "total_equity": 715732000, "shares_outstanding": 58537000, "operating_cash_flow": 170660000, "stock_based_compensation": 11625000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15964000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34023000, "dividends_paid": 23106000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -158653000, "free_cash_flow": 186624000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94702000", "ebitda": "130000000", "netIncome": "35789000", "grossProfit": "402054000", "depreciation": "None", "totalRevenue": "1219729000", "costOfRevenue": "817675000", "interestIncome": "714000", "incomeBeforeTax": "51271000", "interestExpense": "26881000", "operatingIncome": "94702000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "15482000", "reportedCurrency": "USD", "netInterestIncome": "-26167000", "nonInterestIncome": "None", "operatingExpenses": "307352000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "817675000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35298000", "sellingGeneralAndAdministrative": "57090000", "netIncomeFromContinuingOperations": "35789000" }, "balance": { "goodwill": "488158000", "inventory": "1231767000", "commonStock": "1131000", "currentDebt": "None", "investments": "None", "totalAssets": "3128117000", "longTermDebt": "1439588000", "shortTermDebt": "288513000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "334447000", "reportedCurrency": "USD", "retainedEarnings": "1031448000", "totalLiabilities": "2412385000", "otherCurrentAssets": "143129000", "totalCurrentAssets": "1668687000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "195379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1459430000", "currentAccountsPayable": "111430000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1728101000", "totalShareholderEquity": "715732000", "capitalLeaseObligations": "288513000", "otherCurrentLiabilities": "389576000", "totalCurrentLiabilities": "562806000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1849579000", "cashAndShortTermInvestments": "98412000", "commonStockSharesOutstanding": "58537000", "intangibleAssetsExcludingGoodwill": "334447000", "cashAndCashEquivalentsAtCarryingValue": "98412000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35789000", "profitLoss": "None", "dividendPayout": "23106000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-253570000", "operatingCashflow": "170660000", "capitalExpenditures": "15964000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-158653000", "cashflowFromInvestment": "-34023000", "stockBasedCompensation": "11625000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23106000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "358626000", "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": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "income_statement": { "revenue": 1196445000, "cost_of_revenue": 775906000, "gross_profit": 420539000, "ebit": 57858000, "ebitda": 71682000, "pretax_income": 29861000, "tax_provision": 10118000, "net_income": 19743000, "net_income_to_common": 19743000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120528000, "total_current_assets": 1798744000, "total_assets": 3276081000, "short_term_debt": 100065000, "long_term_debt": 1569884000, "total_debt": 1669949000, "total_liabilities": 2580341000, "total_equity": 695740000, "shares_outstanding": 58537000, "goodwill_and_intangibles": 837752000 }, "cash_flow": { "operating_cash_flow": 41584000, "capital_expenditure": 49327000, "free_cash_flow": 90911000, "dividends_paid": 22173000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191915, "ticker_id": 8732, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57858000", "ebitda": "71682000", "netIncome": "19743000", "grossProfit": "420539000", "depreciation": "None", "totalRevenue": "1196445000", "costOfRevenue": "775906000", "interestIncome": "27384000", "incomeBeforeTax": "29861000", "interestExpense": "27997000", "operatingIncome": "57245000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10118000", "reportedCurrency": "USD", "netInterestIncome": "-27384000", "nonInterestIncome": "None", "operatingExpenses": "363294000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "775906000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13824000", "sellingGeneralAndAdministrative": "465519000", "netIncomeFromContinuingOperations": "19743000" }, "balance": { "goodwill": "488158000", "inventory": "1322012000", "commonStock": "1127000", "currentDebt": "None", "investments": "None", "totalAssets": "3276081000", "longTermDebt": "1569884000", "shortTermDebt": "100065000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "349594000", "reportedCurrency": "USD", "retainedEarnings": "1018658000", "totalLiabilities": "2580341000", "otherCurrentAssets": "153010000", "totalCurrentAssets": "1798744000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203194000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1477337000", "currentAccountsPayable": "154042000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "582818000", "shortLongTermDebtTotal": "1856682000", "totalShareholderEquity": "695740000", "capitalLeaseObligations": "286798000", "otherCurrentLiabilities": "397569000", "totalCurrentLiabilities": "715133000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1865207999", "cashAndShortTermInvestments": "120528000", "commonStockSharesOutstanding": "58537000", "intangibleAssetsExcludingGoodwill": "349594000", "cashAndCashEquivalentsAtCarryingValue": "120528000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32964000", "profitLoss": "None", "dividendPayout": "22173000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1002596999", "operatingCashflow": "41584000", "capitalExpenditures": "49327000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "502000", "cashflowFromInvestment": "-28850000", "stockBasedCompensation": "45368000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22173000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "566000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1367903000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1196445000, "cost_of_revenue": 775906000, "gross_profit": 420539000, "research_and_development": null, "selling_general_admin": 465519000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57858000, "depreciation_amortisation": 13824000, "ebitda": 71682000, "interest_expense": 27997000, "interest_income": null, "other_non_operating": null, "pretax_income": 29861000, "tax_provision": 10118000, "effective_tax_rate": null, "net_income": 19743000, "net_income_continuing_ops": 19743000, "net_income_to_common": 19743000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120528000, "short_term_investments": null, "net_receivables": 203194000, "inventory": 1322012000, "other_current_assets": null, "total_current_assets": 1798744000, "net_ppe": null, "goodwill": 488158000, "intangible_assets": 349594000, "goodwill_and_intangibles": 837752000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1477337000, "total_assets": 3276081000, "short_term_debt": 100065000, "accounts_payable": 154042000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 715133000, "long_term_debt": 1569884000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1865207999, "total_liabilities": 2580341000, "total_debt": 1669949000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1018658000, "total_equity": 695740000, "shares_outstanding": 58537000, "operating_cash_flow": 41584000, "stock_based_compensation": 45368000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49327000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28850000, "dividends_paid": 22173000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 502000, "free_cash_flow": 90911000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57858000", "ebitda": "71682000", "netIncome": "19743000", "grossProfit": "420539000", "depreciation": "None", "totalRevenue": "1196445000", "costOfRevenue": "775906000", "interestIncome": "27384000", "incomeBeforeTax": "29861000", "interestExpense": "27997000", "operatingIncome": "57245000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10118000", "reportedCurrency": "USD", "netInterestIncome": "-27384000", "nonInterestIncome": "None", "operatingExpenses": "363294000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "775906000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13824000", "sellingGeneralAndAdministrative": "465519000", "netIncomeFromContinuingOperations": "19743000" }, "balance": { "goodwill": "488158000", "inventory": "1322012000", "commonStock": "1127000", "currentDebt": "None", "investments": "None", "totalAssets": "3276081000", "longTermDebt": "1569884000", "shortTermDebt": "100065000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "349594000", "reportedCurrency": "USD", "retainedEarnings": "1018658000", "totalLiabilities": "2580341000", "otherCurrentAssets": "153010000", "totalCurrentAssets": "1798744000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203194000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1477337000", "currentAccountsPayable": "154042000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "582818000", "shortLongTermDebtTotal": "1856682000", "totalShareholderEquity": "695740000", "capitalLeaseObligations": "286798000", "otherCurrentLiabilities": "397569000", "totalCurrentLiabilities": "715133000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1865207999", "cashAndShortTermInvestments": "120528000", "commonStockSharesOutstanding": "58537000", "intangibleAssetsExcludingGoodwill": "349594000", "cashAndCashEquivalentsAtCarryingValue": "120528000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32964000", "profitLoss": "None", "dividendPayout": "22173000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "1002596999", "operatingCashflow": "41584000", "capitalExpenditures": "49327000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "502000", "cashflowFromInvestment": "-28850000", "stockBasedCompensation": "45368000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22173000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "566000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "1367903000", "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": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "income_statement": { "revenue": 1164717000, "cost_of_revenue": 601641000, "gross_profit": 563076000, "ebit": 48532000, "ebitda": 431352000, "pretax_income": 19870000, "tax_provision": 6649000, "net_income": 13221000, "net_income_to_common": 13221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107021000, "total_current_assets": 496204000, "total_assets": 3211634000, "short_term_debt": 286683000, "long_term_debt": 1546016000, "total_debt": 1832699000, "total_liabilities": 2524330000, "total_equity": 687304000, "shares_outstanding": 58890000, "goodwill_and_intangibles": 851957000 }, "cash_flow": { "operating_cash_flow": 118437000, "capital_expenditure": 20504000, "free_cash_flow": 138941000, "dividends_paid": 22209000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191917, "ticker_id": 8732, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48532000", "ebitda": "431352000", "netIncome": "13221000", "grossProfit": "563076000", "depreciation": "None", "totalRevenue": "1164717000", "costOfRevenue": "601641000", "interestIncome": "673000", "incomeBeforeTax": "19870000", "interestExpense": "28662000", "operatingIncome": "52753000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "6649000", "reportedCurrency": "USD", "netInterestIncome": "-32883000", "nonInterestIncome": "None", "operatingExpenses": "510323000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "601641000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "382820000", "sellingGeneralAndAdministrative": "201974000", "netIncomeFromContinuingOperations": "13221000" }, "balance": { "goodwill": "488160000", "inventory": "5363000", "commonStock": "1126000", "currentDebt": "None", "investments": "None", "totalAssets": "3211634000", "longTermDebt": "1546016000", "shortTermDebt": "286683000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "363797000", "reportedCurrency": "USD", "retainedEarnings": "1021633000", "totalLiabilities": "2524330000", "otherCurrentAssets": "180665000", "totalCurrentAssets": "496204000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203155000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2715430000", "currentAccountsPayable": "148953000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "582060000", "shortLongTermDebtTotal": "1832699000", "totalShareholderEquity": "687304000", "capitalLeaseObligations": "286683000", "otherCurrentLiabilities": "411561000", "totalCurrentLiabilities": "560514000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1963816000", "cashAndShortTermInvestments": "107021000", "commonStockSharesOutstanding": "58890000", "intangibleAssetsExcludingGoodwill": "363797000", "cashAndCashEquivalentsAtCarryingValue": "107021000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13221000", "profitLoss": "None", "dividendPayout": "22209000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-370358000", "operatingCashflow": "118437000", "capitalExpenditures": "20504000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48628000", "cashflowFromInvestment": "-69939000", "stockBasedCompensation": "10439000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22209000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "454000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6178000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1164717000, "cost_of_revenue": 601641000, "gross_profit": 563076000, "research_and_development": null, "selling_general_admin": 201974000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48532000, "depreciation_amortisation": 382820000, "ebitda": 431352000, "interest_expense": 28662000, "interest_income": null, "other_non_operating": null, "pretax_income": 19870000, "tax_provision": 6649000, "effective_tax_rate": null, "net_income": 13221000, "net_income_continuing_ops": 13221000, "net_income_to_common": 13221000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107021000, "short_term_investments": null, "net_receivables": 203155000, "inventory": 5363000, "other_current_assets": null, "total_current_assets": 496204000, "net_ppe": null, "goodwill": 488160000, "intangible_assets": 363797000, "goodwill_and_intangibles": 851957000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2715430000, "total_assets": 3211634000, "short_term_debt": 286683000, "accounts_payable": 148953000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 560514000, "long_term_debt": 1546016000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1963816000, "total_liabilities": 2524330000, "total_debt": 1832699000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1021633000, "total_equity": 687304000, "shares_outstanding": 58890000, "operating_cash_flow": 118437000, "stock_based_compensation": 10439000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20504000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69939000, "dividends_paid": 22209000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48628000, "free_cash_flow": 138941000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48532000", "ebitda": "431352000", "netIncome": "13221000", "grossProfit": "563076000", "depreciation": "None", "totalRevenue": "1164717000", "costOfRevenue": "601641000", "interestIncome": "673000", "incomeBeforeTax": "19870000", "interestExpense": "28662000", "operatingIncome": "52753000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "6649000", "reportedCurrency": "USD", "netInterestIncome": "-32883000", "nonInterestIncome": "None", "operatingExpenses": "510323000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "601641000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "382820000", "sellingGeneralAndAdministrative": "201974000", "netIncomeFromContinuingOperations": "13221000" }, "balance": { "goodwill": "488160000", "inventory": "5363000", "commonStock": "1126000", "currentDebt": "None", "investments": "None", "totalAssets": "3211634000", "longTermDebt": "1546016000", "shortTermDebt": "286683000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "363797000", "reportedCurrency": "USD", "retainedEarnings": "1021633000", "totalLiabilities": "2524330000", "otherCurrentAssets": "180665000", "totalCurrentAssets": "496204000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203155000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2715430000", "currentAccountsPayable": "148953000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "582060000", "shortLongTermDebtTotal": "1832699000", "totalShareholderEquity": "687304000", "capitalLeaseObligations": "286683000", "otherCurrentLiabilities": "411561000", "totalCurrentLiabilities": "560514000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1963816000", "cashAndShortTermInvestments": "107021000", "commonStockSharesOutstanding": "58890000", "intangibleAssetsExcludingGoodwill": "363797000", "cashAndCashEquivalentsAtCarryingValue": "107021000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13221000", "profitLoss": "None", "dividendPayout": "22209000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-370358000", "operatingCashflow": "118437000", "capitalExpenditures": "20504000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48628000", "cashflowFromInvestment": "-69939000", "stockBasedCompensation": "10439000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22209000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "454000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "6178000", "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": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "income_statement": { "revenue": 1157536000, "cost_of_revenue": 585711000, "gross_profit": 571825000, "ebit": 51372000, "ebitda": 428249000, "pretax_income": 22849000, "tax_provision": 7364000, "net_income": 15485000, "net_income_to_common": 15485000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106841000, "total_current_assets": 1584508000, "total_assets": 3095440000, "short_term_debt": 281406000, "long_term_debt": 1566505000, "total_debt": 1847911000, "total_liabilities": 2409892000, "total_equity": 685548000, "shares_outstanding": 58664000, "goodwill_and_intangibles": 865770000 }, "cash_flow": { "operating_cash_flow": 7814000, "capital_expenditure": 18247000, "free_cash_flow": 26061000, "dividends_paid": 22090000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191918, "ticker_id": 8732, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51372000", "ebitda": "428249000", "netIncome": "15485000", "grossProfit": "571825000", "depreciation": "None", "totalRevenue": "1157536000", "costOfRevenue": "585711000", "interestIncome": "638000", "incomeBeforeTax": "22849000", "interestExpense": "28523000", "operatingIncome": "50734000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7364000", "reportedCurrency": "USD", "netInterestIncome": "-27885000", "nonInterestIncome": "None", "operatingExpenses": "521091000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "585711000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "376877000", "sellingGeneralAndAdministrative": "212502000", "netIncomeFromContinuingOperations": "15485000" }, "balance": { "goodwill": "487050000", "inventory": "1205856000", "commonStock": "1126000", "currentDebt": "None", "investments": "None", "totalAssets": "3095440000", "longTermDebt": "1566505000", "shortTermDebt": "281406000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "378720000", "reportedCurrency": "USD", "retainedEarnings": "1031226000", "totalLiabilities": "2409892000", "otherCurrentAssets": "81917000", "totalCurrentAssets": "1584508000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "189894000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1510932000", "currentAccountsPayable": "110882000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "586516000", "shortLongTermDebtTotal": "1847911000", "totalShareholderEquity": "685548000", "capitalLeaseObligations": "281406000", "otherCurrentLiabilities": "351876999", "totalCurrentLiabilities": "526558999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1883332999", "cashAndShortTermInvestments": "106841000", "commonStockSharesOutstanding": "58664000", "intangibleAssetsExcludingGoodwill": "378720000", "cashAndCashEquivalentsAtCarryingValue": "106841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15485000", "profitLoss": "None", "dividendPayout": "22090000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-370546000", "operatingCashflow": "7814000", "capitalExpenditures": "18247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10399000", "cashflowFromInvestment": "-19499000", "stockBasedCompensation": "11396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22090000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "162000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1157536000, "cost_of_revenue": 585711000, "gross_profit": 571825000, "research_and_development": null, "selling_general_admin": 212502000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51372000, "depreciation_amortisation": 376877000, "ebitda": 428249000, "interest_expense": 28523000, "interest_income": null, "other_non_operating": null, "pretax_income": 22849000, "tax_provision": 7364000, "effective_tax_rate": null, "net_income": 15485000, "net_income_continuing_ops": 15485000, "net_income_to_common": 15485000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106841000, "short_term_investments": null, "net_receivables": 189894000, "inventory": 1205856000, "other_current_assets": null, "total_current_assets": 1584508000, "net_ppe": null, "goodwill": 487050000, "intangible_assets": 378720000, "goodwill_and_intangibles": 865770000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1510932000, "total_assets": 3095440000, "short_term_debt": 281406000, "accounts_payable": 110882000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 526558999, "long_term_debt": 1566505000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1883332999, "total_liabilities": 2409892000, "total_debt": 1847911000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1031226000, "total_equity": 685548000, "shares_outstanding": 58664000, "operating_cash_flow": 7814000, "stock_based_compensation": 11396000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18247000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19499000, "dividends_paid": 22090000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 10399000, "free_cash_flow": 26061000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51372000", "ebitda": "428249000", "netIncome": "15485000", "grossProfit": "571825000", "depreciation": "None", "totalRevenue": "1157536000", "costOfRevenue": "585711000", "interestIncome": "638000", "incomeBeforeTax": "22849000", "interestExpense": "28523000", "operatingIncome": "50734000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "7364000", "reportedCurrency": "USD", "netInterestIncome": "-27885000", "nonInterestIncome": "None", "operatingExpenses": "521091000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "585711000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "376877000", "sellingGeneralAndAdministrative": "212502000", "netIncomeFromContinuingOperations": "15485000" }, "balance": { "goodwill": "487050000", "inventory": "1205856000", "commonStock": "1126000", "currentDebt": "None", "investments": "None", "totalAssets": "3095440000", "longTermDebt": "1566505000", "shortTermDebt": "281406000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "378720000", "reportedCurrency": "USD", "retainedEarnings": "1031226000", "totalLiabilities": "2409892000", "otherCurrentAssets": "81917000", "totalCurrentAssets": "1584508000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "189894000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1510932000", "currentAccountsPayable": "110882000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "586516000", "shortLongTermDebtTotal": "1847911000", "totalShareholderEquity": "685548000", "capitalLeaseObligations": "281406000", "otherCurrentLiabilities": "351876999", "totalCurrentLiabilities": "526558999", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1883332999", "cashAndShortTermInvestments": "106841000", "commonStockSharesOutstanding": "58664000", "intangibleAssetsExcludingGoodwill": "378720000", "cashAndCashEquivalentsAtCarryingValue": "106841000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15485000", "profitLoss": "None", "dividendPayout": "22090000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-370546000", "operatingCashflow": "7814000", "capitalExpenditures": "18247000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "10399000", "cashflowFromInvestment": "-19499000", "stockBasedCompensation": "11396000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "22090000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "162000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34100000", "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": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "income_statement": { "revenue": 1176363000, "cost_of_revenue": 626234000, "gross_profit": 550129000, "ebit": 63309000, "ebitda": 75561000, "pretax_income": 35511000, "tax_provision": 10718000, "net_income": 24793000, "net_income_to_common": 24793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 107325000, "total_current_assets": 1520897000, "total_assets": 3043130000, "short_term_debt": 275896000, "long_term_debt": 1532555000, "total_debt": 1808451000, "total_liabilities": 2363917000, "total_equity": 679213000, "shares_outstanding": 58358000, "goodwill_and_intangibles": 882142000 }, "cash_flow": { "operating_cash_flow": 137736000, "capital_expenditure": 10576000, "free_cash_flow": 148312000, "dividends_paid": 21393000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191919, "ticker_id": 8732, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "63309000", "ebitda": "75561000", "netIncome": "24793000", "grossProfit": "550129000", "depreciation": "None", "totalRevenue": "1176363000", "costOfRevenue": "626234000", "interestIncome": "694000", "incomeBeforeTax": "35511000", "interestExpense": "27798000", "operatingIncome": "62615000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "10718000", "reportedCurrency": "USD", "netInterestIncome": "-27104000", "nonInterestIncome": "None", "operatingExpenses": "487514000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "626234000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12252000", "sellingGeneralAndAdministrative": "63787000", "netIncomeFromContinuingOperations": "24793000" }, "balance": { "goodwill": "488374000", "inventory": "5055000", "commonStock": "1125000", "currentDebt": "None", "investments": "None", "totalAssets": "3043130000", "longTermDebt": "1532555000", "shortTermDebt": "275896000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "393768000", "reportedCurrency": "USD", "retainedEarnings": "1038360000", "totalLiabilities": "2363917000", "otherCurrentAssets": "1228746000", "totalCurrentAssets": "1520897000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "184826000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1522233000", "currentAccountsPayable": "119097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "581777000", "shortLongTermDebtTotal": "1808451000", "totalShareholderEquity": "679213000", "capitalLeaseObligations": "275896000", "otherCurrentLiabilities": "318062000", "totalCurrentLiabilities": "503959000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1859958000", "cashAndShortTermInvestments": "107325000", "commonStockSharesOutstanding": "58358000", "intangibleAssetsExcludingGoodwill": "393768000", "cashAndCashEquivalentsAtCarryingValue": "107325000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24793000", "profitLoss": "None", "dividendPayout": "21393000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-261692999", "operatingCashflow": "137736000", "capitalExpenditures": "10576000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "194198000", "cashflowFromInvestment": "-285443000", "stockBasedCompensation": "13279000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21393000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31296000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1176363000, "cost_of_revenue": 626234000, "gross_profit": 550129000, "research_and_development": null, "selling_general_admin": 63787000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 63309000, "depreciation_amortisation": 12252000, "ebitda": 75561000, "interest_expense": 27798000, "interest_income": null, "other_non_operating": null, "pretax_income": 35511000, "tax_provision": 10718000, "effective_tax_rate": null, "net_income": 24793000, "net_income_continuing_ops": 24793000, "net_income_to_common": 24793000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 107325000, "short_term_investments": null, "net_receivables": 184826000, "inventory": 5055000, "other_current_assets": null, "total_current_assets": 1520897000, "net_ppe": null, "goodwill": 488374000, "intangible_assets": 393768000, "goodwill_and_intangibles": 882142000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1522233000, "total_assets": 3043130000, "short_term_debt": 275896000, "accounts_payable": 119097000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 503959000, "long_term_debt": 1532555000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1859958000, "total_liabilities": 2363917000, "total_debt": 1808451000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1038360000, "total_equity": 679213000, "shares_outstanding": 58358000, "operating_cash_flow": 137736000, "stock_based_compensation": 13279000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10576000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -285443000, "dividends_paid": 21393000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 194198000, "free_cash_flow": 148312000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "63309000", "ebitda": "75561000", "netIncome": "24793000", "grossProfit": "550129000", "depreciation": "None", "totalRevenue": "1176363000", "costOfRevenue": "626234000", "interestIncome": "694000", "incomeBeforeTax": "35511000", "interestExpense": "27798000", "operatingIncome": "62615000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "10718000", "reportedCurrency": "USD", "netInterestIncome": "-27104000", "nonInterestIncome": "None", "operatingExpenses": "487514000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "626234000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "12252000", "sellingGeneralAndAdministrative": "63787000", "netIncomeFromContinuingOperations": "24793000" }, "balance": { "goodwill": "488374000", "inventory": "5055000", "commonStock": "1125000", "currentDebt": "None", "investments": "None", "totalAssets": "3043130000", "longTermDebt": "1532555000", "shortTermDebt": "275896000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "393768000", "reportedCurrency": "USD", "retainedEarnings": "1038360000", "totalLiabilities": "2363917000", "otherCurrentAssets": "1228746000", "totalCurrentAssets": "1520897000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "184826000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1522233000", "currentAccountsPayable": "119097000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "581777000", "shortLongTermDebtTotal": "1808451000", "totalShareholderEquity": "679213000", "capitalLeaseObligations": "275896000", "otherCurrentLiabilities": "318062000", "totalCurrentLiabilities": "503959000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1859958000", "cashAndShortTermInvestments": "107325000", "commonStockSharesOutstanding": "58358000", "intangibleAssetsExcludingGoodwill": "393768000", "cashAndCashEquivalentsAtCarryingValue": "107325000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "24793000", "profitLoss": "None", "dividendPayout": "21393000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-261692999", "operatingCashflow": "137736000", "capitalExpenditures": "10576000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "194198000", "cashflowFromInvestment": "-285443000", "stockBasedCompensation": "13279000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21393000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31296000", "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": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "income_statement": { "revenue": 1079228000, "cost_of_revenue": 570990000, "gross_profit": 508238000, "ebit": 79801000, "ebitda": 43845000, "pretax_income": 54379000, "tax_provision": 23397000, "net_income": 30982000, "net_income_to_common": 30982000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 60860000, "total_current_assets": 1515107000, "total_assets": 2649662000, "short_term_debt": 101418000, "long_term_debt": 1309616000, "total_debt": 1411034000, "total_liabilities": 2020678000, "total_equity": 628984000, "shares_outstanding": 55842000, "goodwill_and_intangibles": 545435000 }, "cash_flow": { "operating_cash_flow": -61945000, "capital_expenditure": 44192000, "free_cash_flow": -17753000, "dividends_paid": 20281000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191920, "ticker_id": 8732, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "79801000", "ebitda": "43845000", "netIncome": "30982000", "grossProfit": "508238000", "depreciation": "None", "totalRevenue": "1079228000", "costOfRevenue": "570990000", "interestIncome": "646000", "incomeBeforeTax": "54379000", "interestExpense": "25422000", "operatingIncome": "79155000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "23397000", "reportedCurrency": "USD", "netInterestIncome": "-24776000", "nonInterestIncome": "None", "operatingExpenses": "429083000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6145000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "570990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-35956000", "sellingGeneralAndAdministrative": "194466000", "netIncomeFromContinuingOperations": "30982000" }, "balance": { "goodwill": "290189000", "inventory": "5522000", "commonStock": "1108000", "currentDebt": "None", "investments": "None", "totalAssets": "2649662000", "longTermDebt": "1309616000", "shortTermDebt": "101418000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "255246000", "reportedCurrency": "USD", "retainedEarnings": "1036169000", "totalLiabilities": "2020678000", "otherCurrentAssets": "1297809000", "totalCurrentAssets": "1515107000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "156438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1134555000", "currentAccountsPayable": "115479000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "519688000", "shortLongTermDebtTotal": "1582599000", "totalShareholderEquity": "628984000", "capitalLeaseObligations": "272983000", "otherCurrentLiabilities": "207627000", "totalCurrentLiabilities": "521109000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1499569000", "cashAndShortTermInvestments": "60860000", "commonStockSharesOutstanding": "55842000", "intangibleAssetsExcludingGoodwill": "255246000", "cashAndCashEquivalentsAtCarryingValue": "60860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30982000", "profitLoss": "None", "dividendPayout": "20281000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "598621000", "operatingCashflow": "-61945000", "capitalExpenditures": "44192000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52350000", "cashflowFromInvestment": "-14170000", "stockBasedCompensation": "8511000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20281000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3054000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "932926000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1079228000, "cost_of_revenue": 570990000, "gross_profit": 508238000, "research_and_development": 6145000, "selling_general_admin": 194466000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 79801000, "depreciation_amortisation": -35956000, "ebitda": 43845000, "interest_expense": 25422000, "interest_income": null, "other_non_operating": null, "pretax_income": 54379000, "tax_provision": 23397000, "effective_tax_rate": null, "net_income": 30982000, "net_income_continuing_ops": 30982000, "net_income_to_common": 30982000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 60860000, "short_term_investments": null, "net_receivables": 156438000, "inventory": 5522000, "other_current_assets": null, "total_current_assets": 1515107000, "net_ppe": null, "goodwill": 290189000, "intangible_assets": 255246000, "goodwill_and_intangibles": 545435000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1134555000, "total_assets": 2649662000, "short_term_debt": 101418000, "accounts_payable": 115479000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 521109000, "long_term_debt": 1309616000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1499569000, "total_liabilities": 2020678000, "total_debt": 1411034000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1036169000, "total_equity": 628984000, "shares_outstanding": 55842000, "operating_cash_flow": -61945000, "stock_based_compensation": 8511000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44192000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14170000, "dividends_paid": 20281000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 52350000, "free_cash_flow": -17753000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "79801000", "ebitda": "43845000", "netIncome": "30982000", "grossProfit": "508238000", "depreciation": "None", "totalRevenue": "1079228000", "costOfRevenue": "570990000", "interestIncome": "646000", "incomeBeforeTax": "54379000", "interestExpense": "25422000", "operatingIncome": "79155000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "23397000", "reportedCurrency": "USD", "netInterestIncome": "-24776000", "nonInterestIncome": "None", "operatingExpenses": "429083000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "6145000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "570990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "-35956000", "sellingGeneralAndAdministrative": "194466000", "netIncomeFromContinuingOperations": "30982000" }, "balance": { "goodwill": "290189000", "inventory": "5522000", "commonStock": "1108000", "currentDebt": "None", "investments": "None", "totalAssets": "2649662000", "longTermDebt": "1309616000", "shortTermDebt": "101418000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "255246000", "reportedCurrency": "USD", "retainedEarnings": "1036169000", "totalLiabilities": "2020678000", "otherCurrentAssets": "1297809000", "totalCurrentAssets": "1515107000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "156438000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1134555000", "currentAccountsPayable": "115479000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "519688000", "shortLongTermDebtTotal": "1582599000", "totalShareholderEquity": "628984000", "capitalLeaseObligations": "272983000", "otherCurrentLiabilities": "207627000", "totalCurrentLiabilities": "521109000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1499569000", "cashAndShortTermInvestments": "60860000", "commonStockSharesOutstanding": "55842000", "intangibleAssetsExcludingGoodwill": "255246000", "cashAndCashEquivalentsAtCarryingValue": "60860000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30982000", "profitLoss": "None", "dividendPayout": "20281000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "598621000", "operatingCashflow": "-61945000", "capitalExpenditures": "44192000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52350000", "cashflowFromInvestment": "-14170000", "stockBasedCompensation": "8511000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20281000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3054000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "932926000", "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": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "income_statement": { "revenue": 1068859000, "cost_of_revenue": 557773000, "gross_profit": 511086000, "ebit": 70956000, "ebitda": 98627000, "pretax_income": 44155000, "tax_provision": 13295000, "net_income": 30860000, "net_income_to_common": 30860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 85054000, "total_current_assets": 1426484000, "total_assets": 2578490000, "short_term_debt": 277318000, "long_term_debt": 1235652000, "total_debt": 1512970000, "total_liabilities": 1966670000, "total_equity": 611820000, "shares_outstanding": 55842000, "goodwill_and_intangibles": 555922000 }, "cash_flow": { "operating_cash_flow": 106205000, "capital_expenditure": 17948000, "free_cash_flow": 124153000, "dividends_paid": 20268000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191922, "ticker_id": 8732, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70956000", "ebitda": "98627000", "netIncome": "30860000", "grossProfit": "511086000", "depreciation": "None", "totalRevenue": "1068859000", "costOfRevenue": "557773000", "interestIncome": "897000", "incomeBeforeTax": "44155000", "interestExpense": "26801000", "operatingIncome": "70059000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "13295000", "reportedCurrency": "USD", "netInterestIncome": "-25904000", "nonInterestIncome": "None", "operatingExpenses": "441027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "557773000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27671000", "sellingGeneralAndAdministrative": "51464000", "netIncomeFromContinuingOperations": "30860000" }, "balance": { "goodwill": "289750000", "inventory": "1145343000", "commonStock": "1107000", "currentDebt": "None", "investments": "None", "totalAssets": "2578490000", "longTermDebt": "1235652000", "shortTermDebt": "277318000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "266172000", "reportedCurrency": "USD", "retainedEarnings": "1026580000", "totalLiabilities": "1966670000", "otherCurrentAssets": "74442000", "totalCurrentAssets": "1426484000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121645000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1152006000", "currentAccountsPayable": "124805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "527382000", "shortLongTermDebtTotal": "1512970000", "totalShareholderEquity": "611820000", "capitalLeaseObligations": "277318000", "otherCurrentLiabilities": "215785000", "totalCurrentLiabilities": "406790000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1559880000", "cashAndShortTermInvestments": "85054000", "commonStockSharesOutstanding": "55842000", "intangibleAssetsExcludingGoodwill": "266172000", "cashAndCashEquivalentsAtCarryingValue": "85054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30860000", "profitLoss": "None", "dividendPayout": "20268000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-288215000", "operatingCashflow": "106205000", "capitalExpenditures": "17948000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101552000", "cashflowFromInvestment": "-1231000", "stockBasedCompensation": "7575000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20268000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-370000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "356856000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1068859000, "cost_of_revenue": 557773000, "gross_profit": 511086000, "research_and_development": null, "selling_general_admin": 51464000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70956000, "depreciation_amortisation": 27671000, "ebitda": 98627000, "interest_expense": 26801000, "interest_income": null, "other_non_operating": null, "pretax_income": 44155000, "tax_provision": 13295000, "effective_tax_rate": null, "net_income": 30860000, "net_income_continuing_ops": 30860000, "net_income_to_common": 30860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 85054000, "short_term_investments": null, "net_receivables": 121645000, "inventory": 1145343000, "other_current_assets": null, "total_current_assets": 1426484000, "net_ppe": null, "goodwill": 289750000, "intangible_assets": 266172000, "goodwill_and_intangibles": 555922000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1152006000, "total_assets": 2578490000, "short_term_debt": 277318000, "accounts_payable": 124805000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 406790000, "long_term_debt": 1235652000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1559880000, "total_liabilities": 1966670000, "total_debt": 1512970000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1026580000, "total_equity": 611820000, "shares_outstanding": 55842000, "operating_cash_flow": 106205000, "stock_based_compensation": 7575000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17948000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1231000, "dividends_paid": 20268000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -101552000, "free_cash_flow": 124153000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70956000", "ebitda": "98627000", "netIncome": "30860000", "grossProfit": "511086000", "depreciation": "None", "totalRevenue": "1068859000", "costOfRevenue": "557773000", "interestIncome": "897000", "incomeBeforeTax": "44155000", "interestExpense": "26801000", "operatingIncome": "70059000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "13295000", "reportedCurrency": "USD", "netInterestIncome": "-25904000", "nonInterestIncome": "None", "operatingExpenses": "441027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "557773000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27671000", "sellingGeneralAndAdministrative": "51464000", "netIncomeFromContinuingOperations": "30860000" }, "balance": { "goodwill": "289750000", "inventory": "1145343000", "commonStock": "1107000", "currentDebt": "None", "investments": "None", "totalAssets": "2578490000", "longTermDebt": "1235652000", "shortTermDebt": "277318000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "266172000", "reportedCurrency": "USD", "retainedEarnings": "1026580000", "totalLiabilities": "1966670000", "otherCurrentAssets": "74442000", "totalCurrentAssets": "1426484000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121645000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1152006000", "currentAccountsPayable": "124805000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "527382000", "shortLongTermDebtTotal": "1512970000", "totalShareholderEquity": "611820000", "capitalLeaseObligations": "277318000", "otherCurrentLiabilities": "215785000", "totalCurrentLiabilities": "406790000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1559880000", "cashAndShortTermInvestments": "85054000", "commonStockSharesOutstanding": "55842000", "intangibleAssetsExcludingGoodwill": "266172000", "cashAndCashEquivalentsAtCarryingValue": "85054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30860000", "profitLoss": "None", "dividendPayout": "20268000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-288215000", "operatingCashflow": "106205000", "capitalExpenditures": "17948000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-101552000", "cashflowFromInvestment": "-1231000", "stockBasedCompensation": "7575000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20268000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-370000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "356856000", "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": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "income_statement": { "revenue": 1076510000, "cost_of_revenue": 544551000, "gross_profit": 531959000, "ebit": 74804000, "ebitda": 103856000, "pretax_income": 46433000, "tax_provision": 12484000, "net_income": 33949000, "net_income_to_common": 33949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 82515000, "total_current_assets": 1449014000, "total_assets": 2620279000, "short_term_debt": 283813000, "long_term_debt": 1315687000, "total_debt": 1599500000, "total_liabilities": 2023978000, "total_equity": 596301000, "shares_outstanding": 55842000, "goodwill_and_intangibles": 567076000 }, "cash_flow": { "operating_cash_flow": 15040000, "capital_expenditure": 14427000, "free_cash_flow": 29467000, "dividends_paid": 20259000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191923, "ticker_id": 8732, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74804000", "ebitda": "103856000", "netIncome": "33949000", "grossProfit": "531959000", "depreciation": "None", "totalRevenue": "1076510000", "costOfRevenue": "544551000", "interestIncome": "753000", "incomeBeforeTax": "46433000", "interestExpense": "28371000", "operatingIncome": "80655000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "12484000", "reportedCurrency": "USD", "netInterestIncome": "-34222000", "nonInterestIncome": "None", "operatingExpenses": "451304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "544551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29052000", "sellingGeneralAndAdministrative": "53638000", "netIncomeFromContinuingOperations": "33949000" }, "balance": { "goodwill": "289750000", "inventory": "1199312000", "commonStock": "1107000", "currentDebt": "None", "investments": "None", "totalAssets": "2620279000", "longTermDebt": "1315687000", "shortTermDebt": "283813000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "277326000", "reportedCurrency": "USD", "retainedEarnings": "1016001000", "totalLiabilities": "2023978000", "otherCurrentAssets": "52037000", "totalCurrentAssets": "1449014000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "115150000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1171265000", "currentAccountsPayable": "114001000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1599500000", "totalShareholderEquity": "596301000", "capitalLeaseObligations": "283813000", "otherCurrentLiabilities": "198111000", "totalCurrentLiabilities": "382112000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1641866000", "cashAndShortTermInvestments": "82515000", "commonStockSharesOutstanding": "55842000", "intangibleAssetsExcludingGoodwill": "277326000", "cashAndCashEquivalentsAtCarryingValue": "82515000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33949000", "profitLoss": "None", "dividendPayout": "20259000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-329596000", "operatingCashflow": "15040000", "capitalExpenditures": "14427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1513000", "cashflowFromInvestment": "-14384000", "stockBasedCompensation": "8048000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20259000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "358461000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1076510000, "cost_of_revenue": 544551000, "gross_profit": 531959000, "research_and_development": null, "selling_general_admin": 53638000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74804000, "depreciation_amortisation": 29052000, "ebitda": 103856000, "interest_expense": 28371000, "interest_income": null, "other_non_operating": null, "pretax_income": 46433000, "tax_provision": 12484000, "effective_tax_rate": null, "net_income": 33949000, "net_income_continuing_ops": 33949000, "net_income_to_common": 33949000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 82515000, "short_term_investments": null, "net_receivables": 115150000, "inventory": 1199312000, "other_current_assets": null, "total_current_assets": 1449014000, "net_ppe": null, "goodwill": 289750000, "intangible_assets": 277326000, "goodwill_and_intangibles": 567076000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1171265000, "total_assets": 2620279000, "short_term_debt": 283813000, "accounts_payable": 114001000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 382112000, "long_term_debt": 1315687000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1641866000, "total_liabilities": 2023978000, "total_debt": 1599500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1016001000, "total_equity": 596301000, "shares_outstanding": 55842000, "operating_cash_flow": 15040000, "stock_based_compensation": 8048000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14427000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14384000, "dividends_paid": 20259000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1513000, "free_cash_flow": 29467000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74804000", "ebitda": "103856000", "netIncome": "33949000", "grossProfit": "531959000", "depreciation": "None", "totalRevenue": "1076510000", "costOfRevenue": "544551000", "interestIncome": "753000", "incomeBeforeTax": "46433000", "interestExpense": "28371000", "operatingIncome": "80655000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "12484000", "reportedCurrency": "USD", "netInterestIncome": "-34222000", "nonInterestIncome": "None", "operatingExpenses": "451304000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "544551000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29052000", "sellingGeneralAndAdministrative": "53638000", "netIncomeFromContinuingOperations": "33949000" }, "balance": { "goodwill": "289750000", "inventory": "1199312000", "commonStock": "1107000", "currentDebt": "None", "investments": "None", "totalAssets": "2620279000", "longTermDebt": "1315687000", "shortTermDebt": "283813000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "277326000", "reportedCurrency": "USD", "retainedEarnings": "1016001000", "totalLiabilities": "2023978000", "otherCurrentAssets": "52037000", "totalCurrentAssets": "1449014000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "115150000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1171265000", "currentAccountsPayable": "114001000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1599500000", "totalShareholderEquity": "596301000", "capitalLeaseObligations": "283813000", "otherCurrentLiabilities": "198111000", "totalCurrentLiabilities": "382112000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1641866000", "cashAndShortTermInvestments": "82515000", "commonStockSharesOutstanding": "55842000", "intangibleAssetsExcludingGoodwill": "277326000", "cashAndCashEquivalentsAtCarryingValue": "82515000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33949000", "profitLoss": "None", "dividendPayout": "20259000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-329596000", "operatingCashflow": "15040000", "capitalExpenditures": "14427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1513000", "cashflowFromInvestment": "-14384000", "stockBasedCompensation": "8048000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20259000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-76000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "358461000", "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": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "income_statement": { "revenue": 1095967000, "cost_of_revenue": 566899000, "gross_profit": 529068000, "ebit": 62565000, "ebitda": 92684000, "pretax_income": 32574000, "tax_provision": 4887000, "net_income": 27687000, "net_income_to_common": 27687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 84793000, "total_current_assets": 1430273000, "total_assets": 2626984000, "short_term_debt": null, "long_term_debt": 1289025000, "total_debt": 1289025000, "total_liabilities": 2048689000, "total_equity": 578295000, "shares_outstanding": 55815000, "goodwill_and_intangibles": 578236000 }, "cash_flow": { "operating_cash_flow": 45421000, "capital_expenditure": 11817000, "free_cash_flow": 57238000, "dividends_paid": 21491000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191924, "ticker_id": 8732, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62565000", "ebitda": "92684000", "netIncome": "27687000", "grossProfit": "529068000", "depreciation": "None", "totalRevenue": "1095967000", "costOfRevenue": "566899000", "interestIncome": "803000", "incomeBeforeTax": "32574000", "interestExpense": "29991000", "operatingIncome": "61762000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4887000", "reportedCurrency": "USD", "netInterestIncome": "-29188000", "nonInterestIncome": "None", "operatingExpenses": "467306000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "566899000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30119000", "sellingGeneralAndAdministrative": "55099000", "netIncomeFromContinuingOperations": "27687000" }, "balance": { "goodwill": "289750000", "inventory": "1194382000", "commonStock": "1106000", "currentDebt": "None", "investments": "None", "totalAssets": "2626984000", "longTermDebt": "1289025000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "288486000", "reportedCurrency": "USD", "retainedEarnings": "1002322000", "totalLiabilities": "2048689000", "otherCurrentAssets": "42685000", "totalCurrentAssets": "1430273000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1196711000", "currentAccountsPayable": "119832000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1577140000", "totalShareholderEquity": "578295000", "capitalLeaseObligations": "288115000", "otherCurrentLiabilities": "235429000", "totalCurrentLiabilities": "428161000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1620528000", "cashAndShortTermInvestments": "84793000", "commonStockSharesOutstanding": "55815000", "intangibleAssetsExcludingGoodwill": "288486000", "cashAndCashEquivalentsAtCarryingValue": "84793000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27687000", "profitLoss": "None", "dividendPayout": "21491000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-269025000", "operatingCashflow": "45421000", "capitalExpenditures": "11817000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42802000", "cashflowFromInvestment": "-11720000", "stockBasedCompensation": "11940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21491000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2978000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "349745000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1095967000, "cost_of_revenue": 566899000, "gross_profit": 529068000, "research_and_development": null, "selling_general_admin": 55099000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62565000, "depreciation_amortisation": 30119000, "ebitda": 92684000, "interest_expense": 29991000, "interest_income": null, "other_non_operating": null, "pretax_income": 32574000, "tax_provision": 4887000, "effective_tax_rate": null, "net_income": 27687000, "net_income_continuing_ops": 27687000, "net_income_to_common": 27687000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 84793000, "short_term_investments": null, "net_receivables": 108413000, "inventory": 1194382000, "other_current_assets": null, "total_current_assets": 1430273000, "net_ppe": null, "goodwill": 289750000, "intangible_assets": 288486000, "goodwill_and_intangibles": 578236000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1196711000, "total_assets": 2626984000, "short_term_debt": null, "accounts_payable": 119832000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 428161000, "long_term_debt": 1289025000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1620528000, "total_liabilities": 2048689000, "total_debt": 1289025000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1002322000, "total_equity": 578295000, "shares_outstanding": 55815000, "operating_cash_flow": 45421000, "stock_based_compensation": 11940000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11817000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11720000, "dividends_paid": 21491000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -42802000, "free_cash_flow": 57238000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62565000", "ebitda": "92684000", "netIncome": "27687000", "grossProfit": "529068000", "depreciation": "None", "totalRevenue": "1095967000", "costOfRevenue": "566899000", "interestIncome": "803000", "incomeBeforeTax": "32574000", "interestExpense": "29991000", "operatingIncome": "61762000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4887000", "reportedCurrency": "USD", "netInterestIncome": "-29188000", "nonInterestIncome": "None", "operatingExpenses": "467306000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "566899000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30119000", "sellingGeneralAndAdministrative": "55099000", "netIncomeFromContinuingOperations": "27687000" }, "balance": { "goodwill": "289750000", "inventory": "1194382000", "commonStock": "1106000", "currentDebt": "None", "investments": "None", "totalAssets": "2626984000", "longTermDebt": "1289025000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "288486000", "reportedCurrency": "USD", "retainedEarnings": "1002322000", "totalLiabilities": "2048689000", "otherCurrentAssets": "42685000", "totalCurrentAssets": "1430273000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "108413000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1196711000", "currentAccountsPayable": "119832000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1577140000", "totalShareholderEquity": "578295000", "capitalLeaseObligations": "288115000", "otherCurrentLiabilities": "235429000", "totalCurrentLiabilities": "428161000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1620528000", "cashAndShortTermInvestments": "84793000", "commonStockSharesOutstanding": "55815000", "intangibleAssetsExcludingGoodwill": "288486000", "cashAndCashEquivalentsAtCarryingValue": "84793000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27687000", "profitLoss": "None", "dividendPayout": "21491000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-269025000", "operatingCashflow": "45421000", "capitalExpenditures": "11817000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-42802000", "cashflowFromInvestment": "-11720000", "stockBasedCompensation": "11940000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "21491000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2978000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "349745000", "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": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "income_statement": { "revenue": 1018091000, "cost_of_revenue": 505489000, "gross_profit": 512602000, "ebit": 56625000, "ebitda": 88078000, "pretax_income": 27440000, "tax_provision": 38694000, "net_income": -11254000, "net_income_to_common": -11254000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 93705000, "total_current_assets": 1495430000, "total_assets": 2721430000, "short_term_debt": 107276000, "long_term_debt": 1306627000, "total_debt": 1413903000, "total_liabilities": 2161058000, "total_equity": 560372000, "shares_outstanding": 54354131, "goodwill_and_intangibles": 591148000 }, "cash_flow": { "operating_cash_flow": -19652000, "capital_expenditure": 17235000, "free_cash_flow": -2417000, "dividends_paid": 18690000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191925, "ticker_id": 8732, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56625000", "ebitda": "88078000", "netIncome": "-11254000", "grossProfit": "512602000", "depreciation": "None", "totalRevenue": "1018091000", "costOfRevenue": "505489000", "interestIncome": "730000", "incomeBeforeTax": "27440000", "interestExpense": "29185000", "operatingIncome": "55895000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "38694000", "reportedCurrency": "USD", "netInterestIncome": "-28455000", "nonInterestIncome": "None", "operatingExpenses": "456707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9218000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "505489000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31453000", "sellingGeneralAndAdministrative": "204340000", "netIncomeFromContinuingOperations": "-11254000" }, "balance": { "goodwill": "289750000", "inventory": "1240461000", "commonStock": "1100000", "currentDebt": "None", "investments": "None", "totalAssets": "2721430000", "longTermDebt": "1306627000", "shortTermDebt": "107276000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "301398000", "reportedCurrency": "USD", "retainedEarnings": "994892000", "totalLiabilities": "2161058000", "otherCurrentAssets": "50259000", "totalCurrentAssets": "1495430000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1226000000", "currentAccountsPayable": "177249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1600062000", "totalShareholderEquity": "560372000", "capitalLeaseObligations": "293435000", "otherCurrentLiabilities": "234533000", "totalCurrentLiabilities": "607430000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1547254000", "cashAndShortTermInvestments": "93705000", "commonStockSharesOutstanding": "54354131", "intangibleAssetsExcludingGoodwill": "301398000", "cashAndCashEquivalentsAtCarryingValue": "93705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11254000", "profitLoss": "None", "dividendPayout": "18690000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-447892000", "operatingCashflow": "-19652000", "capitalExpenditures": "17235000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21634000", "cashflowFromInvestment": "-14766000", "stockBasedCompensation": "15392000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18690000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25951000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36060000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1018091000, "cost_of_revenue": 505489000, "gross_profit": 512602000, "research_and_development": 9218000, "selling_general_admin": 204340000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56625000, "depreciation_amortisation": 31453000, "ebitda": 88078000, "interest_expense": 29185000, "interest_income": null, "other_non_operating": null, "pretax_income": 27440000, "tax_provision": 38694000, "effective_tax_rate": null, "net_income": -11254000, "net_income_continuing_ops": -11254000, "net_income_to_common": -11254000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 93705000, "short_term_investments": null, "net_receivables": 111005000, "inventory": 1240461000, "other_current_assets": null, "total_current_assets": 1495430000, "net_ppe": null, "goodwill": 289750000, "intangible_assets": 301398000, "goodwill_and_intangibles": 591148000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1226000000, "total_assets": 2721430000, "short_term_debt": 107276000, "accounts_payable": 177249000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 607430000, "long_term_debt": 1306627000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1547254000, "total_liabilities": 2161058000, "total_debt": 1413903000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 994892000, "total_equity": 560372000, "shares_outstanding": 54354131, "operating_cash_flow": -19652000, "stock_based_compensation": 15392000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17235000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14766000, "dividends_paid": 18690000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 21634000, "free_cash_flow": -2417000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56625000", "ebitda": "88078000", "netIncome": "-11254000", "grossProfit": "512602000", "depreciation": "None", "totalRevenue": "1018091000", "costOfRevenue": "505489000", "interestIncome": "730000", "incomeBeforeTax": "27440000", "interestExpense": "29185000", "operatingIncome": "55895000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "38694000", "reportedCurrency": "USD", "netInterestIncome": "-28455000", "nonInterestIncome": "None", "operatingExpenses": "456707000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9218000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "505489000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31453000", "sellingGeneralAndAdministrative": "204340000", "netIncomeFromContinuingOperations": "-11254000" }, "balance": { "goodwill": "289750000", "inventory": "1240461000", "commonStock": "1100000", "currentDebt": "None", "investments": "None", "totalAssets": "2721430000", "longTermDebt": "1306627000", "shortTermDebt": "107276000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "301398000", "reportedCurrency": "USD", "retainedEarnings": "994892000", "totalLiabilities": "2161058000", "otherCurrentAssets": "50259000", "totalCurrentAssets": "1495430000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "111005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1226000000", "currentAccountsPayable": "177249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1600062000", "totalShareholderEquity": "560372000", "capitalLeaseObligations": "293435000", "otherCurrentLiabilities": "234533000", "totalCurrentLiabilities": "607430000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1547254000", "cashAndShortTermInvestments": "93705000", "commonStockSharesOutstanding": "54354131", "intangibleAssetsExcludingGoodwill": "301398000", "cashAndCashEquivalentsAtCarryingValue": "93705000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-11254000", "profitLoss": "None", "dividendPayout": "18690000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-447892000", "operatingCashflow": "-19652000", "capitalExpenditures": "17235000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "21634000", "cashflowFromInvestment": "-14766000", "stockBasedCompensation": "15392000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18690000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25951000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36060000", "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": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "income_statement": { "revenue": 979098000, "cost_of_revenue": 481932000, "gross_profit": 497166000, "ebit": 59307000, "ebitda": 382698000, "pretax_income": 31420000, "tax_provision": 27057000, "net_income": 4363000, "net_income_to_common": 4363000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 105726000, "total_current_assets": 105726000, "total_assets": 2626075000, "short_term_debt": 29524000, "long_term_debt": 1239398000, "total_debt": 1268922000, "total_liabilities": 299509000, "total_equity": 597245000, "shares_outstanding": 56852000, "goodwill_and_intangibles": 605652000 }, "cash_flow": { "operating_cash_flow": 77982000, "capital_expenditure": 14773000, "free_cash_flow": 92755000, "dividends_paid": 20030000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191927, "ticker_id": 8732, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59307000", "ebitda": "382698000", "netIncome": "4363000", "grossProfit": "497166000", "depreciation": "None", "totalRevenue": "979098000", "costOfRevenue": "481932000", "interestIncome": "1255000", "incomeBeforeTax": "31420000", "interestExpense": "27887000", "operatingIncome": "58052000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "27057000", "reportedCurrency": "USD", "netInterestIncome": "-26632000", "nonInterestIncome": "None", "operatingExpenses": "439114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "481932000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "323391000", "sellingGeneralAndAdministrative": "205978000", "netIncomeFromContinuingOperations": "4363000" }, "balance": { "goodwill": "289750000", "inventory": "5537000", "commonStock": "1108000", "currentDebt": "None", "investments": "None", "totalAssets": "2626075000", "longTermDebt": "1239398000", "shortTermDebt": "29524000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "315902000", "reportedCurrency": "USD", "retainedEarnings": "1026309000", "totalLiabilities": "299509000", "otherCurrentAssets": "55671000", "totalCurrentAssets": "105726000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "104772000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "289750000", "currentAccountsPayable": "132379000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "573095000", "shortLongTermDebtTotal": "1268922000", "totalShareholderEquity": "597245000", "capitalLeaseObligations": "299509000", "otherCurrentLiabilities": "213473000", "totalCurrentLiabilities": "431976000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "299509000", "cashAndShortTermInvestments": "105726000", "commonStockSharesOutstanding": "56852000", "intangibleAssetsExcludingGoodwill": "315902000", "cashAndCashEquivalentsAtCarryingValue": "105726000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4363000", "profitLoss": "None", "dividendPayout": "20030000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-336275000", "operatingCashflow": "77982000", "capitalExpenditures": "14773000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43724000", "cashflowFromInvestment": "-36191000", "stockBasedCompensation": "9400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20030000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24146000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35466000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 979098000, "cost_of_revenue": 481932000, "gross_profit": 497166000, "research_and_development": null, "selling_general_admin": 205978000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59307000, "depreciation_amortisation": 323391000, "ebitda": 382698000, "interest_expense": 27887000, "interest_income": null, "other_non_operating": null, "pretax_income": 31420000, "tax_provision": 27057000, "effective_tax_rate": null, "net_income": 4363000, "net_income_continuing_ops": 4363000, "net_income_to_common": 4363000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 105726000, "short_term_investments": null, "net_receivables": 104772000, "inventory": 5537000, "other_current_assets": null, "total_current_assets": 105726000, "net_ppe": null, "goodwill": 289750000, "intangible_assets": 315902000, "goodwill_and_intangibles": 605652000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 289750000, "total_assets": 2626075000, "short_term_debt": 29524000, "accounts_payable": 132379000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 431976000, "long_term_debt": 1239398000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 299509000, "total_liabilities": 299509000, "total_debt": 1268922000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1026309000, "total_equity": 597245000, "shares_outstanding": 56852000, "operating_cash_flow": 77982000, "stock_based_compensation": 9400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14773000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36191000, "dividends_paid": 20030000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -43724000, "free_cash_flow": 92755000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59307000", "ebitda": "382698000", "netIncome": "4363000", "grossProfit": "497166000", "depreciation": "None", "totalRevenue": "979098000", "costOfRevenue": "481932000", "interestIncome": "1255000", "incomeBeforeTax": "31420000", "interestExpense": "27887000", "operatingIncome": "58052000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "27057000", "reportedCurrency": "USD", "netInterestIncome": "-26632000", "nonInterestIncome": "None", "operatingExpenses": "439114000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "481932000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "323391000", "sellingGeneralAndAdministrative": "205978000", "netIncomeFromContinuingOperations": "4363000" }, "balance": { "goodwill": "289750000", "inventory": "5537000", "commonStock": "1108000", "currentDebt": "None", "investments": "None", "totalAssets": "2626075000", "longTermDebt": "1239398000", "shortTermDebt": "29524000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "315902000", "reportedCurrency": "USD", "retainedEarnings": "1026309000", "totalLiabilities": "299509000", "otherCurrentAssets": "55671000", "totalCurrentAssets": "105726000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "104772000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "289750000", "currentAccountsPayable": "132379000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "573095000", "shortLongTermDebtTotal": "1268922000", "totalShareholderEquity": "597245000", "capitalLeaseObligations": "299509000", "otherCurrentLiabilities": "213473000", "totalCurrentLiabilities": "431976000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "299509000", "cashAndShortTermInvestments": "105726000", "commonStockSharesOutstanding": "56852000", "intangibleAssetsExcludingGoodwill": "315902000", "cashAndCashEquivalentsAtCarryingValue": "105726000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "4363000", "profitLoss": "None", "dividendPayout": "20030000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-336275000", "operatingCashflow": "77982000", "capitalExpenditures": "14773000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-43724000", "cashflowFromInvestment": "-36191000", "stockBasedCompensation": "9400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "20030000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24146000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35466000", "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": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "income_statement": { "revenue": 979163000, "cost_of_revenue": 472937000, "gross_profit": 506226000, "ebit": 85046000, "ebitda": 398519000, "pretax_income": 56800000, "tax_provision": 102418000, "net_income": -45618000, "net_income_to_common": -45618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86801000, "total_current_assets": 1301555000, "total_assets": 2585924000, "short_term_debt": 54812000, "long_term_debt": 1237804000, "total_debt": 1292616000, "total_liabilities": 1960331000, "total_equity": 625593000, "shares_outstanding": 55242000, "goodwill_and_intangibles": 620159000 }, "cash_flow": { "operating_cash_flow": 36543000, "capital_expenditure": 11860000, "free_cash_flow": 48403000, "dividends_paid": 18821000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 191928, "ticker_id": 8732, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:07:44.038201+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "85046000", "ebitda": "398519000", "netIncome": "-45618000", "grossProfit": "506226000", "depreciation": "None", "totalRevenue": "979163000", "costOfRevenue": "472937000", "interestIncome": "27231000", "incomeBeforeTax": "56800000", "interestExpense": "28246000", "operatingIncome": "84031000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "102418000", "reportedCurrency": "USD", "netInterestIncome": "-27231000", "nonInterestIncome": "None", "operatingExpenses": "422195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1015000", "costofGoodsAndServicesSold": "472937000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "313473000", "sellingGeneralAndAdministrative": "200711000", "netIncomeFromContinuingOperations": "-45618000" }, "balance": { "goodwill": "289750000", "inventory": "1074822000", "commonStock": "1113000", "currentDebt": "None", "investments": "None", "totalAssets": "2585924000", "longTermDebt": "1237804000", "shortTermDebt": "54812000", "treasuryStock": "-1840591000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "330409000", "reportedCurrency": "USD", "retainedEarnings": "1040761000", "totalLiabilities": "1960331000", "otherCurrentAssets": "41138000", "totalCurrentAssets": "1301555000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1284369000", "currentAccountsPayable": "103511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "283460000", "shortLongTermDebtTotal": "1536709000", "totalShareholderEquity": "625593000", "capitalLeaseObligations": "298905000", "otherCurrentLiabilities": "307826000", "totalCurrentLiabilities": "466149000", "otherNonCurrentLiabilities": "1536709000", "totalNonCurrentLiabilities": "1494182000", "cashAndShortTermInvestments": "86801000", "commonStockSharesOutstanding": "55242000", "intangibleAssetsExcludingGoodwill": "330409000", "cashAndCashEquivalentsAtCarryingValue": "86801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45618000", "profitLoss": "None", "dividendPayout": "18821000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-281109000", "operatingCashflow": "36543000", "capitalExpenditures": "11860000", "changeInReceivables": "-2995000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110626000", "cashflowFromInvestment": "-11858000", "stockBasedCompensation": "15425000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18821000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-85941000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "371000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "313473000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 979163000, "cost_of_revenue": 472937000, "gross_profit": 506226000, "research_and_development": null, "selling_general_admin": 200711000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 85046000, "depreciation_amortisation": 313473000, "ebitda": 398519000, "interest_expense": 28246000, "interest_income": null, "other_non_operating": null, "pretax_income": 56800000, "tax_provision": 102418000, "effective_tax_rate": null, "net_income": -45618000, "net_income_continuing_ops": -45618000, "net_income_to_common": -45618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86801000, "short_term_investments": null, "net_receivables": 98794000, "inventory": 1074822000, "other_current_assets": null, "total_current_assets": 1301555000, "net_ppe": null, "goodwill": 289750000, "intangible_assets": 330409000, "goodwill_and_intangibles": 620159000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1284369000, "total_assets": 2585924000, "short_term_debt": 54812000, "accounts_payable": 103511000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 466149000, "long_term_debt": 1237804000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1494182000, "total_liabilities": 1960331000, "total_debt": 1292616000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1040761000, "total_equity": 625593000, "shares_outstanding": 55242000, "operating_cash_flow": 36543000, "stock_based_compensation": 15425000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11860000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11858000, "dividends_paid": 18821000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -110626000, "free_cash_flow": 48403000, "net_change_in_cash": -85941000 }, "raw_data": { "income": { "ebit": "85046000", "ebitda": "398519000", "netIncome": "-45618000", "grossProfit": "506226000", "depreciation": "None", "totalRevenue": "979163000", "costOfRevenue": "472937000", "interestIncome": "27231000", "incomeBeforeTax": "56800000", "interestExpense": "28246000", "operatingIncome": "84031000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "102418000", "reportedCurrency": "USD", "netInterestIncome": "-27231000", "nonInterestIncome": "None", "operatingExpenses": "422195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1015000", "costofGoodsAndServicesSold": "472937000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "313473000", "sellingGeneralAndAdministrative": "200711000", "netIncomeFromContinuingOperations": "-45618000" }, "balance": { "goodwill": "289750000", "inventory": "1074822000", "commonStock": "1113000", "currentDebt": "None", "investments": "None", "totalAssets": "2585924000", "longTermDebt": "1237804000", "shortTermDebt": "54812000", "treasuryStock": "-1840591000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "330409000", "reportedCurrency": "USD", "retainedEarnings": "1040761000", "totalLiabilities": "1960331000", "otherCurrentAssets": "41138000", "totalCurrentAssets": "1301555000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "98794000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1284369000", "currentAccountsPayable": "103511000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "283460000", "shortLongTermDebtTotal": "1536709000", "totalShareholderEquity": "625593000", "capitalLeaseObligations": "298905000", "otherCurrentLiabilities": "307826000", "totalCurrentLiabilities": "466149000", "otherNonCurrentLiabilities": "1536709000", "totalNonCurrentLiabilities": "1494182000", "cashAndShortTermInvestments": "86801000", "commonStockSharesOutstanding": "55242000", "intangibleAssetsExcludingGoodwill": "330409000", "cashAndCashEquivalentsAtCarryingValue": "86801000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-45618000", "profitLoss": "None", "dividendPayout": "18821000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-281109000", "operatingCashflow": "36543000", "capitalExpenditures": "11860000", "changeInReceivables": "-2995000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110626000", "cashflowFromInvestment": "-11858000", "stockBasedCompensation": "15425000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18821000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-85941000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "371000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "313473000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }