{ "ticker": { "uuid": "a89e0bd4-81c8-4ac3-82ca-3969510d4d1e", "symbol": "ARDT", "name": "Ardent Health Partners, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/a89e0bd4-81c8-4ac3-82ca-3969510d4d1e/", "api_url": "https://sharemaestro.com/factors/api/tickers/a89e0bd4-81c8-4ac3-82ca-3969510d4d1e/" }, "ticker_metadata": { "id": 240, "uuid": "a89e0bd4-81c8-4ac3-82ca-3969510d4d1e", "symbol": "ARDT", "name": "Ardent Health Partners, Inc.", "asset_type": "equity", "market_cap": 1323121000, "stock_exchange_id": 3, "industry": "Medical Care Facilities", "sector": "Healthcare", "description": "Ardent Health Partners, Inc., based in Nashville, Tennessee, is a leading healthcare organization committed to providing exceptional, patient-centered care via its robust network of hospitals and outpatient facilities. With a reputation for innovation and quality, Ardent boasts a diverse portfolio of acute care hospitals and is focused on developing healthcare solutions that address the unique needs of the communities it serves. Supported by a strong financial foundation and a strategic growth plan, the company is strategically positioned to expand healthcare access and enhance patient outcomes in an ever-evolving industry landscape.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "a89e0bd4-81c8-4ac3-82ca-3969510d4d1e", "symbol": "ARDT", "name": "Ardent Health Partners, Inc.", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Healthcare", "industry": "Medical Care Facilities", "page_url": "https://sharemaestro.com/factors/ticker/a89e0bd4-81c8-4ac3-82ca-3969510d4d1e/", "api_url": "https://sharemaestro.com/factors/api/tickers/a89e0bd4-81c8-4ac3-82ca-3969510d4d1e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.85, "value": 0.97, "quality": 0.75, "momentum": 0.06, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 8.68, "market_cap": 1230607347.2, "pe_ratio": 9.1646, "earnings_yield": 0.1091, "ebitda_to_ev": 0.2896, "shareholder_yield": 0, "roe": 0.0774, "piotroski_f_score": 6, "momentum_12_1": -0.3197, "volatility_252d": 0.5633 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:02.128480+00:00", "batch_id": "" }, "size": { "price_close": 8.68, "market_cap": 1230607347.2, "market_cap_usd": 1230607347.2, "enterprise_value": 1731315347.2, "shares_outstanding": 141775040, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 9.1646, "pb_ratio": 0.7093, "ptbv_ratio": 1.6036, "ps_ratio": 0.1914, "pcf_ratio": 2.856, "pfcf_ratio": 1.8992, "ev_ebitda": 3.4534, "ev_ebit": 5.1095, "ev_sales": 0.2693, "ev_fcf": 2.6719, "earnings_yield": 0.1091, "fcf_yield": 0.3743, "price_to_sales": 0.1914, "price_to_book": 0.7093, "price_to_cashflow": 2.856, "ebitda_to_ev": 0.2896, "sales_yield": 3.7133 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4972, "operating_margin": 0.0527, "net_margin": 0.0209, "ebitda_margin": 0.078, "fcf_margin": 0.1008, "roe": 0.0774, "roa": 0.0256, "roic": 0.1214, "roc_greenblatt": null, "asset_turnover": 1.2239, "cash_conversion": 4.8256, "accruals_ratio": -0.0565, "sbc_to_revenue": 0.0061, "piotroski_f_score": 6, "altman_z_score": 2.0349, "earnings_stability_5y": 0.8694, "revenue_stability_5y": 0.1079, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.6086, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.0298, "net_debt_to_ebitda": 0.9988, "debt_to_assets": 0.2114, "interest_coverage": 6.5453, "current_ratio": 2.1232, "quick_ratio": 1.9972, "net_debt": 500708000, "local_beta": 0.001, "volatility_252d": 0.5633, "volatility_60d": 1.2037, "max_drawdown_12m": -0.4629, "risk_adjusted_momentum": -0.5675 }, "growth": { "revenue_growth_1y": 0.0672, "revenue_growth_3y_cagr": 0.0723, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.4024, "eps_growth_3y_cagr": -0.1042, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.3183, "book_value_growth_1y": 0.3987, "revenue_growth": 0.0672, "earnings_growth": -0.4024 }, "momentum": { "price_return_1m": -0.1414, "price_return_3m": -0.0247, "price_return_6m": -0.0125, "price_return_9m": -0.3404, "price_return_12m": -0.4159, "price_return_12m_ex1m": -0.3197, "momentum_6m": -0.0125, "momentum_12m": -0.4159, "momentum_12_1": -0.3197, "distance_from_52w_high": -0.4293, "distance_from_52w_low": 0.0624, "relative_strength": -0.5158 }, "raw_ttm": { "revenue_ttm": 6428975000, "gross_profit_ttm": 3196645000, "ebit_ttm": 338845000, "ebitda_ttm": 501333000, "net_income_ttm": 134278000, "eps_diluted_ttm": 0.9471, "operating_cash_flow_ttm": 430891000, "capital_expenditure_ttm": 217084000, "fcf_ttm": 647975000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 51769000, "cash_and_equivalents": 609692000, "total_current_assets": 2020144000, "total_current_liabilities": 951484000, "net_ppe": null, "total_assets": 5252825000, "total_debt": 1110400000, "total_equity": 1734980000, "net_working_capital": 496603000, "book_value_per_share": 12.2376, "retained_earnings": 541457000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 767382000, "tangible_book_per_share": 5.4127 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 16, "rank_pb": 11, "rank_ptbv": 34, "rank_ps": 6, "rank_pcf": 9, "rank_ev_ebitda": 7, "rank_ev_ebit": 28, "rank_earnings_yield": 16, "rank_fcf_yield": 7, "rank_dividend_yield": 72, "rank_shareholder_yield": 72, "rank_total_yield": 72, "rank_roe": 52, "rank_roc": 50, "rank_roic": 31, "rank_gross_margin": 45, "rank_fcf_margin": 70, "rank_piotroski": 29, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 88, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 92, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 90 }, "composites": { "value_composite": 3, "quality_composite": 25, "momentum_composite": 94, "growth_composite": 84, "yield_composite": 81, "svqf_composite": 8, "vc1_composite": 2, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 53, "overall_composite": 15, "quality_value_composite": 0.8529, "os_score": 0.85, "value_percentile": 0.97, "quality_percentile": 0.75, "momentum_percentile": 0.06, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true, "trending_value_rank": 53, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3539, "ticker_id": 240, "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": "2026-06-07T06:52:02.128480+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.68, "market_cap": 1230607347.2, "market_cap_usd": 1230607347.2, "enterprise_value": 1731315347.2, "shares_outstanding": 141775040, "fx_rate_to_usd": null, "pe_ratio": 9.16462374, "pb_ratio": 0.70929195, "ptbv_ratio": 1.60364375, "ps_ratio": 0.19141579, "pcf_ratio": 2.85595974, "pfcf_ratio": 1.89915868, "ev_ebitda": 3.45342387, "ev_ebit": 5.1094611, "ev_sales": 0.26929881, "ev_fcf": 2.67188603, "earnings_yield": 0.10911523, "fcf_yield": 0.37426746, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.49722467, "operating_margin": 0.05270591, "net_margin": 0.02088638, "ebitda_margin": 0.07798024, "fcf_margin": 0.10078978, "roe": 0.07739455, "roa": 0.02556301, "roic": 0.12138542, "roc_greenblatt": null, "asset_turnover": 1.22390809, "cash_conversion": 4.82562296, "accruals_ratio": -0.05646733, "sbc_to_revenue": 0.00605991, "debt_to_equity": 2.02976864, "net_debt_to_ebitda": 0.99875332, "debt_to_assets": 0.21139101, "interest_coverage": 6.54532635, "current_ratio": 2.12315078, "quick_ratio": 1.99720227, "net_debt": 500708000, "revenue_growth_1y": 0.06718087, "revenue_growth_3y_cagr": 0.07227972, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.40235625, "eps_growth_3y_cagr": -0.10416622, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.31834606, "book_value_growth_1y": 0.39868527, "piotroski_f_score": 6, "altman_z_score": 2.03489332, "earnings_stability_5y": 0.869427, "revenue_stability_5y": 0.107945, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14144411, "price_return_3m": -0.0247191, "price_return_6m": -0.01251422, "price_return_9m": -0.34042553, "price_return_12m": -0.41588156, "price_return_12m_ex1m": -0.31965007, "distance_from_52w_high": -0.42932281, "distance_from_52w_low": 0.0624235, "relative_strength": -0.51584514, "local_beta": 0.001, "volatility_252d": 0.563296, "volatility_60d": 1.203675, "max_drawdown_12m": -0.46285339, "revenue_ttm": 6428975000, "gross_profit_ttm": 3196645000, "ebit_ttm": 338845000, "ebitda_ttm": 501333000, "net_income_ttm": 134278000, "eps_diluted_ttm": 0.94712017, "operating_cash_flow_ttm": 430891000, "capital_expenditure_ttm": 217084000, "fcf_ttm": 647975000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 51769000, "cash_and_equivalents": 609692000, "total_current_assets": 2020144000, "total_current_liabilities": 951484000, "net_ppe": null, "total_assets": 5252825000, "total_debt": 1110400000, "total_equity": 1734980000, "net_working_capital": 496603000, "book_value_per_share": 12.23755606, "retained_earnings": 541457000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 767382000, "tangible_book_per_share": 5.41267349, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 16, "rank_pb": 11, "rank_ptbv": 34, "rank_ps": 6, "rank_pcf": 9, "rank_ev_ebitda": 7, "rank_ev_ebit": 28, "rank_earnings_yield": 16, "rank_fcf_yield": 7, "rank_dividend_yield": 72, "rank_shareholder_yield": 72, "rank_total_yield": 72, "rank_roe": 52, "rank_roc": 50, "rank_roic": 31, "rank_gross_margin": 45, "rank_fcf_margin": 70, "rank_piotroski": 29, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 88, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 92, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 90, "value_composite": 3, "quality_composite": 25, "momentum_composite": 94, "growth_composite": 84, "yield_composite": 81, "svqf_composite": 8, "vc1_composite": 2, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 53, "overall_composite": 15, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 8.68, "os": 0.85, "value": 0.97, "quality": 0.75, "momentum": 0.06, "confidence": 1, "coverage": 1, "pe_ratio": 9.1646, "earnings_yield": 0.1091, "shareholder_yield": 0, "roe": 0.0774, "momentum_12_1": -0.3197, "complete_fields": { "id": 3539, "ticker_id": 240, "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": "2026-06-07T06:52:02.128480+00:00", "batch_id": "", "os_score_delta": null, "price_close": 8.68, "market_cap": 1230607347.2, "market_cap_usd": 1230607347.2, "enterprise_value": 1731315347.2, "shares_outstanding": 141775040, "fx_rate_to_usd": null, "pe_ratio": 9.16462374, "pb_ratio": 0.70929195, "ptbv_ratio": 1.60364375, "ps_ratio": 0.19141579, "pcf_ratio": 2.85595974, "pfcf_ratio": 1.89915868, "ev_ebitda": 3.45342387, "ev_ebit": 5.1094611, "ev_sales": 0.26929881, "ev_fcf": 2.67188603, "earnings_yield": 0.10911523, "fcf_yield": 0.37426746, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.49722467, "operating_margin": 0.05270591, "net_margin": 0.02088638, "ebitda_margin": 0.07798024, "fcf_margin": 0.10078978, "roe": 0.07739455, "roa": 0.02556301, "roic": 0.12138542, "roc_greenblatt": null, "asset_turnover": 1.22390809, "cash_conversion": 4.82562296, "accruals_ratio": -0.05646733, "sbc_to_revenue": 0.00605991, "debt_to_equity": 2.02976864, "net_debt_to_ebitda": 0.99875332, "debt_to_assets": 0.21139101, "interest_coverage": 6.54532635, "current_ratio": 2.12315078, "quick_ratio": 1.99720227, "net_debt": 500708000, "revenue_growth_1y": 0.06718087, "revenue_growth_3y_cagr": 0.07227972, "revenue_growth_5y_cagr": null, "eps_growth_1y": -0.40235625, "eps_growth_3y_cagr": -0.10416622, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.31834606, "book_value_growth_1y": 0.39868527, "piotroski_f_score": 6, "altman_z_score": 2.03489332, "earnings_stability_5y": 0.869427, "revenue_stability_5y": 0.107945, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.14144411, "price_return_3m": -0.0247191, "price_return_6m": -0.01251422, "price_return_9m": -0.34042553, "price_return_12m": -0.41588156, "price_return_12m_ex1m": -0.31965007, "distance_from_52w_high": -0.42932281, "distance_from_52w_low": 0.0624235, "relative_strength": -0.51584514, "local_beta": 0.001, "volatility_252d": 0.563296, "volatility_60d": 1.203675, "max_drawdown_12m": -0.46285339, "revenue_ttm": 6428975000, "gross_profit_ttm": 3196645000, "ebit_ttm": 338845000, "ebitda_ttm": 501333000, "net_income_ttm": 134278000, "eps_diluted_ttm": 0.94712017, "operating_cash_flow_ttm": 430891000, "capital_expenditure_ttm": 217084000, "fcf_ttm": 647975000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 51769000, "cash_and_equivalents": 609692000, "total_current_assets": 2020144000, "total_current_liabilities": 951484000, "net_ppe": null, "total_assets": 5252825000, "total_debt": 1110400000, "total_equity": 1734980000, "net_working_capital": 496603000, "book_value_per_share": 12.23755606, "retained_earnings": 541457000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 767382000, "tangible_book_per_share": 5.41267349, "universe_ticker_count": 3577, "sector": "Healthcare", "rank_pe": 16, "rank_pb": 11, "rank_ptbv": 34, "rank_ps": 6, "rank_pcf": 9, "rank_ev_ebitda": 7, "rank_ev_ebit": 28, "rank_earnings_yield": 16, "rank_fcf_yield": 7, "rank_dividend_yield": 72, "rank_shareholder_yield": 72, "rank_total_yield": 72, "rank_roe": 52, "rank_roc": 50, "rank_roic": 31, "rank_gross_margin": 45, "rank_fcf_margin": 70, "rank_piotroski": 29, "rank_accruals": 39, "rank_sue": 50, "rank_eps_growth_1y": 88, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 51, "rank_momentum_12m": 92, "rank_momentum_12m_ex1m": 88, "rank_relative_strength": 90, "value_composite": 3, "quality_composite": 25, "momentum_composite": 94, "growth_composite": 84, "yield_composite": 81, "svqf_composite": 8, "vc1_composite": 2, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 53, "overall_composite": 15, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 4, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "income_statement": { "revenue": 6324339000, "cost_of_revenue": 155703000, "gross_profit": 6168636000, "ebit": 325584000, "ebitda": 481287000, "pretax_income": 286358000, "tax_provision": 56223000, "net_income": 135811000, "net_income_to_common": 135811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 709601000, "total_current_assets": 2058824000, "total_assets": 5290208000, "short_term_debt": 23444000, "long_term_debt": 1075782000, "total_debt": 1099226000, "total_liabilities": 3605244000, "total_equity": 1686214000, "shares_outstanding": 141450309, "goodwill_and_intangibles": 968786000 }, "cash_flow": { "operating_cash_flow": 470510000, "capital_expenditure": 211904000, "free_cash_flow": 682414000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217243, "ticker_id": 240, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "325584000", "ebitda": "481287000", "netIncome": "135811000", "grossProfit": "6168636000", "depreciation": "None", "totalRevenue": "6324339000", "costOfRevenue": "155703000", "interestIncome": "None", "incomeBeforeTax": "286358000", "interestExpense": "55202000", "operatingIncome": "325584000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "56223000", "reportedCurrency": "USD", "netInterestIncome": "-55202000", "nonInterestIncome": "None", "operatingExpenses": "5843052000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155703000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155703000", "sellingGeneralAndAdministrative": "1192645000", "netIncomeFromContinuingOperations": "230135000" }, "balance": { "goodwill": "879451000", "inventory": "118593000", "commonStock": "1429000", "currentDebt": "None", "investments": "None", "totalAssets": "5290208000", "longTermDebt": "1075782000", "shortTermDebt": "23444000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "89335000", "reportedCurrency": "USD", "retainedEarnings": "501607000", "totalLiabilities": "3605244000", "otherCurrentAssets": "544528000", "totalCurrentAssets": "2058824000", "currentLongTermDebt": "23444000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "686102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3231384000", "currentAccountsPayable": "457936000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2264458000", "totalShareholderEquity": "1686214000", "capitalLeaseObligations": "1218731000", "otherCurrentLiabilities": "565164000", "totalCurrentLiabilities": "1046544000", "otherNonCurrentLiabilities": "317686000", "totalNonCurrentLiabilities": "2558700000", "cashAndShortTermInvestments": "709601000", "commonStockSharesOutstanding": "141450309", "intangibleAssetsExcludingGoodwill": "89335000", "cashAndCashEquivalentsAtCarryingValue": "709601000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "230135000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3148000", "operatingCashflow": "470510000", "capitalExpenditures": "211904000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103465000", "cashflowFromInvestment": "-214229000", "stockBasedCompensation": "39293000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155703000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6324339000, "cost_of_revenue": 155703000, "gross_profit": 6168636000, "research_and_development": null, "selling_general_admin": 1192645000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 325584000, "depreciation_amortisation": 155703000, "ebitda": 481287000, "interest_expense": 55202000, "interest_income": null, "other_non_operating": null, "pretax_income": 286358000, "tax_provision": 56223000, "effective_tax_rate": null, "net_income": 135811000, "net_income_continuing_ops": 230135000, "net_income_to_common": 135811000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 709601000, "short_term_investments": null, "net_receivables": 686102000, "inventory": 118593000, "other_current_assets": null, "total_current_assets": 2058824000, "net_ppe": null, "goodwill": 879451000, "intangible_assets": 89335000, "goodwill_and_intangibles": 968786000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3231384000, "total_assets": 5290208000, "short_term_debt": 23444000, "accounts_payable": 457936000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1046544000, "long_term_debt": 1075782000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2558700000, "total_liabilities": 3605244000, "total_debt": 1099226000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 501607000, "total_equity": 1686214000, "shares_outstanding": 141450309, "operating_cash_flow": 470510000, "stock_based_compensation": 39293000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 211904000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -214229000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -103465000, "free_cash_flow": 682414000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "325584000", "ebitda": "481287000", "netIncome": "135811000", "grossProfit": "6168636000", "depreciation": "None", "totalRevenue": "6324339000", "costOfRevenue": "155703000", "interestIncome": "None", "incomeBeforeTax": "286358000", "interestExpense": "55202000", "operatingIncome": "325584000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "56223000", "reportedCurrency": "USD", "netInterestIncome": "-55202000", "nonInterestIncome": "None", "operatingExpenses": "5843052000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "155703000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155703000", "sellingGeneralAndAdministrative": "1192645000", "netIncomeFromContinuingOperations": "230135000" }, "balance": { "goodwill": "879451000", "inventory": "118593000", "commonStock": "1429000", "currentDebt": "None", "investments": "None", "totalAssets": "5290208000", "longTermDebt": "1075782000", "shortTermDebt": "23444000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "89335000", "reportedCurrency": "USD", "retainedEarnings": "501607000", "totalLiabilities": "3605244000", "otherCurrentAssets": "544528000", "totalCurrentAssets": "2058824000", "currentLongTermDebt": "23444000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "686102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3231384000", "currentAccountsPayable": "457936000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2264458000", "totalShareholderEquity": "1686214000", "capitalLeaseObligations": "1218731000", "otherCurrentLiabilities": "565164000", "totalCurrentLiabilities": "1046544000", "otherNonCurrentLiabilities": "317686000", "totalNonCurrentLiabilities": "2558700000", "cashAndShortTermInvestments": "709601000", "commonStockSharesOutstanding": "141450309", "intangibleAssetsExcludingGoodwill": "89335000", "cashAndCashEquivalentsAtCarryingValue": "709601000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "230135000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-3148000", "operatingCashflow": "470510000", "capitalExpenditures": "211904000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-103465000", "cashflowFromInvestment": "-214229000", "stockBasedCompensation": "39293000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155703000", "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": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "income_statement": { "revenue": 5966072000, "cost_of_revenue": 1033122000, "gross_profit": 4932950000, "ebit": 428638000, "ebitda": 574926000, "pretax_income": 363060000, "tax_provision": 63352000, "net_income": 210343000, "net_income_to_common": 210343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 556785000, "total_current_assets": 1832751000, "total_assets": 4956100000, "short_term_debt": 55615000, "long_term_debt": 1085818000, "total_debt": 1141433000, "total_liabilities": 3433743000, "total_equity": 1131376000, "shares_outstanding": 132745000, "goodwill_and_intangibles": 929014000 }, "cash_flow": { "operating_cash_flow": 315026000, "capital_expenditure": 187508000, "free_cash_flow": 502534000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217248, "ticker_id": 240, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "428638000", "ebitda": "574926000", "netIncome": "210343000", "grossProfit": "4932950000", "depreciation": "None", "totalRevenue": "5966072000", "costOfRevenue": "1033122000", "interestIncome": "None", "incomeBeforeTax": "363060000", "interestExpense": "65578000", "operatingIncome": "405762000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "63352000", "reportedCurrency": "USD", "netInterestIncome": "-65578000", "nonInterestIncome": "None", "operatingExpenses": "4527188000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1033122000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146288000", "sellingGeneralAndAdministrative": "3884681000", "netIncomeFromContinuingOperations": "299708000" }, "balance": { "goodwill": "852084000", "inventory": "115093000", "commonStock": "1428000", "currentDebt": "None", "investments": "None", "totalAssets": "4956100000", "longTermDebt": "1085818000", "shortTermDebt": "55615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "76930000", "reportedCurrency": "USD", "retainedEarnings": "365796000", "totalLiabilities": "3433743000", "otherCurrentAssets": "417842000", "totalCurrentAssets": "1832751000", "currentLongTermDebt": "9234000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "743031000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3123349000", "currentAccountsPayable": "401249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2282189000", "totalShareholderEquity": "1131376000", "capitalLeaseObligations": "1187137000", "otherCurrentLiabilities": "473362000", "totalCurrentLiabilities": "945424000", "otherNonCurrentLiabilities": "261745000", "totalNonCurrentLiabilities": "2488319000", "cashAndShortTermInvestments": "556785000", "commonStockSharesOutstanding": "132745000", "intangibleAssetsExcludingGoodwill": "76930000", "cashAndCashEquivalentsAtCarryingValue": "556785000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "299708000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-9407000", "operatingCashflow": "315026000", "capitalExpenditures": "187508000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24642000", "cashflowFromInvestment": "-220460000", "stockBasedCompensation": "17978000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146288000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5966072000, "cost_of_revenue": 1033122000, "gross_profit": 4932950000, "research_and_development": null, "selling_general_admin": 3884681000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 428638000, "depreciation_amortisation": 146288000, "ebitda": 574926000, "interest_expense": 65578000, "interest_income": null, "other_non_operating": null, "pretax_income": 363060000, "tax_provision": 63352000, "effective_tax_rate": null, "net_income": 210343000, "net_income_continuing_ops": 299708000, "net_income_to_common": 210343000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 556785000, "short_term_investments": null, "net_receivables": 743031000, "inventory": 115093000, "other_current_assets": null, "total_current_assets": 1832751000, "net_ppe": null, "goodwill": 852084000, "intangible_assets": 76930000, "goodwill_and_intangibles": 929014000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3123349000, "total_assets": 4956100000, "short_term_debt": 55615000, "accounts_payable": 401249000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 945424000, "long_term_debt": 1085818000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2488319000, "total_liabilities": 3433743000, "total_debt": 1141433000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 365796000, "total_equity": 1131376000, "shares_outstanding": 132745000, "operating_cash_flow": 315026000, "stock_based_compensation": 17978000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 187508000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -220460000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 24642000, "free_cash_flow": 502534000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "428638000", "ebitda": "574926000", "netIncome": "210343000", "grossProfit": "4932950000", "depreciation": "None", "totalRevenue": "5966072000", "costOfRevenue": "1033122000", "interestIncome": "None", "incomeBeforeTax": "363060000", "interestExpense": "65578000", "operatingIncome": "405762000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "63352000", "reportedCurrency": "USD", "netInterestIncome": "-65578000", "nonInterestIncome": "None", "operatingExpenses": "4527188000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1033122000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146288000", "sellingGeneralAndAdministrative": "3884681000", "netIncomeFromContinuingOperations": "299708000" }, "balance": { "goodwill": "852084000", "inventory": "115093000", "commonStock": "1428000", "currentDebt": "None", "investments": "None", "totalAssets": "4956100000", "longTermDebt": "1085818000", "shortTermDebt": "55615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "76930000", "reportedCurrency": "USD", "retainedEarnings": "365796000", "totalLiabilities": "3433743000", "otherCurrentAssets": "417842000", "totalCurrentAssets": "1832751000", "currentLongTermDebt": "9234000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "743031000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3123349000", "currentAccountsPayable": "401249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2282189000", "totalShareholderEquity": "1131376000", "capitalLeaseObligations": "1187137000", "otherCurrentLiabilities": "473362000", "totalCurrentLiabilities": "945424000", "otherNonCurrentLiabilities": "261745000", "totalNonCurrentLiabilities": "2488319000", "cashAndShortTermInvestments": "556785000", "commonStockSharesOutstanding": "132745000", "intangibleAssetsExcludingGoodwill": "76930000", "cashAndCashEquivalentsAtCarryingValue": "556785000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "299708000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-9407000", "operatingCashflow": "315026000", "capitalExpenditures": "187508000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "24642000", "cashflowFromInvestment": "-220460000", "stockBasedCompensation": "17978000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146288000", "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": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "income_statement": { "revenue": 5409483000, "cost_of_revenue": 140842000, "gross_profit": 5268641000, "ebit": 209154000, "ebitda": 349996000, "pretax_income": 151614000, "tax_provision": 22637000, "net_income": 50292000, "net_income_to_common": 50292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 437577000, "total_current_assets": 1618085000, "total_assets": 5102767000, "short_term_debt": 61033000, "long_term_debt": 1168253000, "total_debt": 1229286000, "total_liabilities": 4020451000, "total_equity": 670896000, "shares_outstanding": 143263332, "goodwill_and_intangibles": 921634000 }, "cash_flow": { "operating_cash_flow": 221698000, "capital_expenditure": 137408000, "free_cash_flow": 359106000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217253, "ticker_id": 240, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "209154000", "ebitda": "349996000", "netIncome": "50292000", "grossProfit": "5268641000", "depreciation": "None", "totalRevenue": "5409483000", "costOfRevenue": "140842000", "interestIncome": "None", "incomeBeforeTax": "151614000", "interestExpense": "65425000", "operatingIncome": "229504000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "22637000", "reportedCurrency": "USD", "netInterestIncome": "-65425000", "nonInterestIncome": "None", "operatingExpenses": "5039137000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140842000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140842000", "sellingGeneralAndAdministrative": "3607656000", "netIncomeFromContinuingOperations": "122945000" }, "balance": { "goodwill": "844704000", "inventory": "105485000", "commonStock": "496882000", "currentDebt": "None", "investments": "None", "totalAssets": "5102767000", "longTermDebt": "1168253000", "shortTermDebt": "61033000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "76930000", "reportedCurrency": "USD", "retainedEarnings": "155453000", "totalLiabilities": "4020451000", "otherCurrentAssets": "289266400", "totalCurrentAssets": "1618085000", "currentLongTermDebt": "18605000", "longTermInvestments": "None", "shortTermInvestments": "8700000", "currentNetReceivables": "785756600", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3484682000", "currentAccountsPayable": "474543000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2396617000", "totalShareholderEquity": "670896000", "capitalLeaseObligations": "1209759000", "otherCurrentLiabilities": "440510000", "totalCurrentLiabilities": "994104000", "otherNonCurrentLiabilities": "76002000", "totalNonCurrentLiabilities": "3026346999", "cashAndShortTermInvestments": "437577000", "commonStockSharesOutstanding": "143263332", "intangibleAssetsExcludingGoodwill": "76930000", "cashAndCashEquivalentsAtCarryingValue": "437577000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128977000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1665000", "operatingCashflow": "221698000", "capitalExpenditures": "137408000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102262000", "cashflowFromInvestment": "-137983000", "stockBasedCompensation": "904000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140842000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5409483000, "cost_of_revenue": 140842000, "gross_profit": 5268641000, "research_and_development": null, "selling_general_admin": 3607656000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 209154000, "depreciation_amortisation": 140842000, "ebitda": 349996000, "interest_expense": 65425000, "interest_income": null, "other_non_operating": null, "pretax_income": 151614000, "tax_provision": 22637000, "effective_tax_rate": null, "net_income": 50292000, "net_income_continuing_ops": 122945000, "net_income_to_common": 50292000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 437577000, "short_term_investments": 8700000, "net_receivables": 785756600, "inventory": 105485000, "other_current_assets": null, "total_current_assets": 1618085000, "net_ppe": null, "goodwill": 844704000, "intangible_assets": 76930000, "goodwill_and_intangibles": 921634000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3484682000, "total_assets": 5102767000, "short_term_debt": 61033000, "accounts_payable": 474543000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 994104000, "long_term_debt": 1168253000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3026346999, "total_liabilities": 4020451000, "total_debt": 1229286000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 155453000, "total_equity": 670896000, "shares_outstanding": 143263332, "operating_cash_flow": 221698000, "stock_based_compensation": 904000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 137408000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -137983000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -102262000, "free_cash_flow": 359106000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "209154000", "ebitda": "349996000", "netIncome": "50292000", "grossProfit": "5268641000", "depreciation": "None", "totalRevenue": "5409483000", "costOfRevenue": "140842000", "interestIncome": "None", "incomeBeforeTax": "151614000", "interestExpense": "65425000", "operatingIncome": "229504000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "22637000", "reportedCurrency": "USD", "netInterestIncome": "-65425000", "nonInterestIncome": "None", "operatingExpenses": "5039137000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "140842000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "140842000", "sellingGeneralAndAdministrative": "3607656000", "netIncomeFromContinuingOperations": "122945000" }, "balance": { "goodwill": "844704000", "inventory": "105485000", "commonStock": "496882000", "currentDebt": "None", "investments": "None", "totalAssets": "5102767000", "longTermDebt": "1168253000", "shortTermDebt": "61033000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "76930000", "reportedCurrency": "USD", "retainedEarnings": "155453000", "totalLiabilities": "4020451000", "otherCurrentAssets": "289266400", "totalCurrentAssets": "1618085000", "currentLongTermDebt": "18605000", "longTermInvestments": "None", "shortTermInvestments": "8700000", "currentNetReceivables": "785756600", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3484682000", "currentAccountsPayable": "474543000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2396617000", "totalShareholderEquity": "670896000", "capitalLeaseObligations": "1209759000", "otherCurrentLiabilities": "440510000", "totalCurrentLiabilities": "994104000", "otherNonCurrentLiabilities": "76002000", "totalNonCurrentLiabilities": "3026346999", "cashAndShortTermInvestments": "437577000", "commonStockSharesOutstanding": "143263332", "intangibleAssetsExcludingGoodwill": "76930000", "cashAndCashEquivalentsAtCarryingValue": "437577000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "128977000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1665000", "operatingCashflow": "221698000", "capitalExpenditures": "137408000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-102262000", "cashflowFromInvestment": "-137983000", "stockBasedCompensation": "904000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "140842000", "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": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "income_statement": { "revenue": 5129687000, "cost_of_revenue": 955168000, "gross_profit": 4174519000, "ebit": 393530000, "ebitda": 531703000, "pretax_income": 311478000, "tax_provision": 46107000, "net_income": 188909000, "net_income_to_common": 188909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 456124000, "total_current_assets": 1409250000, "total_assets": 4859875000, "short_term_debt": 58422000, "long_term_debt": 1161901000, "total_debt": 1220323000, "total_liabilities": 3809569000, "total_equity": 639050000, "shares_outstanding": 143263332, "goodwill_and_intangibles": 921634000 }, "cash_flow": { "operating_cash_flow": -38359000, "capital_expenditure": 151107000, "free_cash_flow": 112748000, "dividends_paid": 174811000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217257, "ticker_id": 240, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "393530000", "ebitda": "531703000", "netIncome": "188909000", "grossProfit": "4174519000", "depreciation": "None", "totalRevenue": "5129687000", "costOfRevenue": "955168000", "interestIncome": "None", "incomeBeforeTax": "311478000", "interestExpense": "82052000", "operatingIncome": "217028000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "46107000", "reportedCurrency": "USD", "netInterestIncome": "-82052000", "nonInterestIncome": "None", "operatingExpenses": "3957491000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "955168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138173000", "sellingGeneralAndAdministrative": "3371680000", "netIncomeFromContinuingOperations": "265371000" }, "balance": { "goodwill": "844704000", "inventory": "107150000", "commonStock": "510968000", "currentDebt": "None", "investments": "None", "totalAssets": "4859875000", "longTermDebt": "1161901000", "shortTermDebt": "58422000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "76930000", "reportedCurrency": "USD", "retainedEarnings": "101549000", "totalLiabilities": "3809569000", "otherCurrentAssets": "234012000", "totalCurrentAssets": "1409250000", "currentLongTermDebt": "16086000", "longTermInvestments": "None", "shortTermInvestments": "8000000", "currentNetReceivables": "611964000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3450625000", "currentAccountsPayable": "320797000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2388352000", "totalShareholderEquity": "639050000", "capitalLeaseObligations": "1210365000", "otherCurrentLiabilities": "412033000", "totalCurrentLiabilities": "808598000", "otherNonCurrentLiabilities": "72517000", "totalNonCurrentLiabilities": "3000971000", "cashAndShortTermInvestments": "456124000", "commonStockSharesOutstanding": "143263332", "intangibleAssetsExcludingGoodwill": "76930000", "cashAndCashEquivalentsAtCarryingValue": "456124000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "265371000", "profitLoss": "None", "dividendPayout": "174811000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "4671000", "operatingCashflow": "-38359000", "capitalExpenditures": "151107000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-270331000", "cashflowFromInvestment": "46578000", "stockBasedCompensation": "611000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174811000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138173000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5129687000, "cost_of_revenue": 955168000, "gross_profit": 4174519000, "research_and_development": null, "selling_general_admin": 3371680000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 393530000, "depreciation_amortisation": 138173000, "ebitda": 531703000, "interest_expense": 82052000, "interest_income": null, "other_non_operating": null, "pretax_income": 311478000, "tax_provision": 46107000, "effective_tax_rate": null, "net_income": 188909000, "net_income_continuing_ops": 265371000, "net_income_to_common": 188909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 456124000, "short_term_investments": 8000000, "net_receivables": 611964000, "inventory": 107150000, "other_current_assets": null, "total_current_assets": 1409250000, "net_ppe": null, "goodwill": 844704000, "intangible_assets": 76930000, "goodwill_and_intangibles": 921634000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3450625000, "total_assets": 4859875000, "short_term_debt": 58422000, "accounts_payable": 320797000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 808598000, "long_term_debt": 1161901000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3000971000, "total_liabilities": 3809569000, "total_debt": 1220323000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 101549000, "total_equity": 639050000, "shares_outstanding": 143263332, "operating_cash_flow": -38359000, "stock_based_compensation": 611000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 151107000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 46578000, "dividends_paid": 174811000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -270331000, "free_cash_flow": 112748000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "393530000", "ebitda": "531703000", "netIncome": "188909000", "grossProfit": "4174519000", "depreciation": "None", "totalRevenue": "5129687000", "costOfRevenue": "955168000", "interestIncome": "None", "incomeBeforeTax": "311478000", "interestExpense": "82052000", "operatingIncome": "217028000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "46107000", "reportedCurrency": "USD", "netInterestIncome": "-82052000", "nonInterestIncome": "None", "operatingExpenses": "3957491000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "955168000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138173000", "sellingGeneralAndAdministrative": "3371680000", "netIncomeFromContinuingOperations": "265371000" }, "balance": { "goodwill": "844704000", "inventory": "107150000", "commonStock": "510968000", "currentDebt": "None", "investments": "None", "totalAssets": "4859875000", "longTermDebt": "1161901000", "shortTermDebt": "58422000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "76930000", "reportedCurrency": "USD", "retainedEarnings": "101549000", "totalLiabilities": "3809569000", "otherCurrentAssets": "234012000", "totalCurrentAssets": "1409250000", "currentLongTermDebt": "16086000", "longTermInvestments": "None", "shortTermInvestments": "8000000", "currentNetReceivables": "611964000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3450625000", "currentAccountsPayable": "320797000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2388352000", "totalShareholderEquity": "639050000", "capitalLeaseObligations": "1210365000", "otherCurrentLiabilities": "412033000", "totalCurrentLiabilities": "808598000", "otherNonCurrentLiabilities": "72517000", "totalNonCurrentLiabilities": "3000971000", "cashAndShortTermInvestments": "456124000", "commonStockSharesOutstanding": "143263332", "intangibleAssetsExcludingGoodwill": "76930000", "cashAndCashEquivalentsAtCarryingValue": "456124000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "265371000", "profitLoss": "None", "dividendPayout": "174811000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "4671000", "operatingCashflow": "-38359000", "capitalExpenditures": "151107000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-270331000", "cashflowFromInvestment": "46578000", "stockBasedCompensation": "611000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "174811000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138173000", "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": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "income_statement": { "revenue": 4870396000, "cost_of_revenue": 927326000, "gross_profit": 3943070000, "ebit": 389721000, "ebitda": 526925000, "pretax_income": 295887000, "tax_provision": 51311000, "net_income": 154258000, "net_income_to_common": 154258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 143263332, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 146909000, "capital_expenditure": 139003000, "free_cash_flow": 285912000, "dividends_paid": 62126000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217258, "ticker_id": 240, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "389721000", "ebitda": "526925000", "netIncome": "154258000", "grossProfit": "3943070000", "depreciation": "None", "totalRevenue": "4870396000", "costOfRevenue": "927326000", "interestIncome": "None", "incomeBeforeTax": "295887000", "interestExpense": "93834000", "operatingIncome": "436562000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "51311000", "reportedCurrency": "USD", "netInterestIncome": "-93834000", "nonInterestIncome": "None", "operatingExpenses": "3506508000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "927326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137204000", "sellingGeneralAndAdministrative": "3132330000", "netIncomeFromContinuingOperations": "244576000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "143263332", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "244576000", "profitLoss": "None", "dividendPayout": "62126000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-5731000", "operatingCashflow": "146909000", "capitalExpenditures": "139003000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-283907000", "cashflowFromInvestment": "-136259000", "stockBasedCompensation": "549000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62126000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137204000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4870396000, "cost_of_revenue": 927326000, "gross_profit": 3943070000, "research_and_development": null, "selling_general_admin": 3132330000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 389721000, "depreciation_amortisation": 137204000, "ebitda": 526925000, "interest_expense": 93834000, "interest_income": null, "other_non_operating": null, "pretax_income": 295887000, "tax_provision": 51311000, "effective_tax_rate": null, "net_income": 154258000, "net_income_continuing_ops": 244576000, "net_income_to_common": 154258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 143263332, "operating_cash_flow": 146909000, "stock_based_compensation": 549000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 139003000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -136259000, "dividends_paid": 62126000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -283907000, "free_cash_flow": 285912000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "389721000", "ebitda": "526925000", "netIncome": "154258000", "grossProfit": "3943070000", "depreciation": "None", "totalRevenue": "4870396000", "costOfRevenue": "927326000", "interestIncome": "None", "incomeBeforeTax": "295887000", "interestExpense": "93834000", "operatingIncome": "436562000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "51311000", "reportedCurrency": "USD", "netInterestIncome": "-93834000", "nonInterestIncome": "None", "operatingExpenses": "3506508000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "927326000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137204000", "sellingGeneralAndAdministrative": "3132330000", "netIncomeFromContinuingOperations": "244576000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "143263332", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "244576000", "profitLoss": "None", "dividendPayout": "62126000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-5731000", "operatingCashflow": "146909000", "capitalExpenditures": "139003000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-283907000", "cashflowFromInvestment": "-136259000", "stockBasedCompensation": "549000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62126000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "137204000", "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": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "income_statement": { "revenue": 4161875000, "cost_of_revenue": null, "gross_profit": 4161875000, "ebit": 102564000, "ebitda": 245753000, "pretax_income": -114616000, "tax_provision": -11291000, "net_income": -143024000, "net_income_to_common": -143024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59662000, "total_current_assets": 860422000, "total_assets": 2746269000, "short_term_debt": 8957000, "long_term_debt": null, "total_debt": 8957000, "total_liabilities": 2034433000, "total_equity": 331645000, "shares_outstanding": 140963328, "goodwill_and_intangibles": 899858000 }, "cash_flow": { "operating_cash_flow": 159587000, "capital_expenditure": 160658000, "free_cash_flow": 320245000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217260, "ticker_id": 240, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "102564000", "ebitda": "245753000", "netIncome": "-143024000", "grossProfit": "4161875000", "depreciation": "None", "totalRevenue": "4161875000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-114616000", "interestExpense": "108595000", "operatingIncome": "149757000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-11291000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4075773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143189000", "sellingGeneralAndAdministrative": "2677698000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "822033000", "inventory": "84814000", "commonStock": "504693000", "currentDebt": "None", "investments": "None", "totalAssets": "2746269000", "longTermDebt": "None", "shortTermDebt": "8957000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "77825000", "reportedCurrency": "None", "retainedEarnings": "-167160000", "totalLiabilities": "2034433000", "otherCurrentAssets": "186829000", "totalCurrentAssets": "860422000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "529117000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1885847000", "currentAccountsPayable": "230359000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1260856000", "totalShareholderEquity": "331645000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "370680000", "totalCurrentLiabilities": "624833000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1409600000", "cashAndShortTermInvestments": "59662000", "commonStockSharesOutstanding": "140963328", "intangibleAssetsExcludingGoodwill": "77825000", "cashAndCashEquivalentsAtCarryingValue": "59662000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-143024000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1029000", "operatingCashflow": "159587000", "capitalExpenditures": "160658000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "353224000", "cashflowFromInvestment": "-482143000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143189000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4161875000, "cost_of_revenue": null, "gross_profit": 4161875000, "research_and_development": 15700000, "selling_general_admin": 2677698000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 102564000, "depreciation_amortisation": 143189000, "ebitda": 245753000, "interest_expense": 108595000, "interest_income": null, "other_non_operating": null, "pretax_income": -114616000, "tax_provision": -11291000, "effective_tax_rate": null, "net_income": -143024000, "net_income_continuing_ops": null, "net_income_to_common": -143024000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59662000, "short_term_investments": null, "net_receivables": 529117000, "inventory": 84814000, "other_current_assets": null, "total_current_assets": 860422000, "net_ppe": null, "goodwill": 822033000, "intangible_assets": 77825000, "goodwill_and_intangibles": 899858000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1885847000, "total_assets": 2746269000, "short_term_debt": 8957000, "accounts_payable": 230359000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 624833000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1409600000, "total_liabilities": 2034433000, "total_debt": 8957000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -167160000, "total_equity": 331645000, "shares_outstanding": 140963328, "operating_cash_flow": 159587000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 160658000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -482143000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 353224000, "free_cash_flow": 320245000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "102564000", "ebitda": "245753000", "netIncome": "-143024000", "grossProfit": "4161875000", "depreciation": "None", "totalRevenue": "4161875000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "-114616000", "interestExpense": "108595000", "operatingIncome": "149757000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "-11291000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "4075773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "143189000", "sellingGeneralAndAdministrative": "2677698000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "822033000", "inventory": "84814000", "commonStock": "504693000", "currentDebt": "None", "investments": "None", "totalAssets": "2746269000", "longTermDebt": "None", "shortTermDebt": "8957000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "77825000", "reportedCurrency": "None", "retainedEarnings": "-167160000", "totalLiabilities": "2034433000", "otherCurrentAssets": "186829000", "totalCurrentAssets": "860422000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "529117000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1885847000", "currentAccountsPayable": "230359000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1260856000", "totalShareholderEquity": "331645000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "370680000", "totalCurrentLiabilities": "624833000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1409600000", "cashAndShortTermInvestments": "59662000", "commonStockSharesOutstanding": "140963328", "intangibleAssetsExcludingGoodwill": "77825000", "cashAndCashEquivalentsAtCarryingValue": "59662000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-143024000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-1029000", "operatingCashflow": "159587000", "capitalExpenditures": "160658000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "353224000", "cashflowFromInvestment": "-482143000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "143189000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2017-12-31", "period_type": "annual", "fiscal_year": 2017, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "income_statement": { "revenue": 3002076000, "cost_of_revenue": null, "gross_profit": 3002076000, "ebit": 121379000, "ebitda": 230908000, "pretax_income": 50643000, "tax_provision": 49869000, "net_income": -35648000, "net_income_to_common": -35648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71960000, "total_current_assets": 736417000, "total_assets": 2374521000, "short_term_debt": 16881000, "long_term_debt": null, "total_debt": 16881000, "total_liabilities": 1614245000, "total_equity": 377722000, "shares_outstanding": 140963328, "goodwill_and_intangibles": 896444000 }, "cash_flow": { "operating_cash_flow": 119469000, "capital_expenditure": 121531000, "free_cash_flow": 241000000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217265, "ticker_id": 240, "period_end_date": "2017-12-31", "period_type": "annual", "fiscal_year": 2017, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "121379000", "ebitda": "230908000", "netIncome": "-35648000", "grossProfit": "3002076000", "depreciation": "None", "totalRevenue": "3002076000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "50643000", "interestExpense": "70736000", "operatingIncome": "121774000", "fiscalDateEnding": "2017-12-31", "incomeTaxExpense": "49869000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2772322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109529000", "sellingGeneralAndAdministrative": "407987000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "818188000", "inventory": "84164000", "commonStock": "401858000", "currentDebt": "None", "investments": "None", "totalAssets": "2374521000", "longTermDebt": "None", "shortTermDebt": "16881000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2017-12-31", "intangibleAssets": "78256000", "reportedCurrency": "None", "retainedEarnings": "-24136000", "totalLiabilities": "1614245000", "otherCurrentAssets": "126445000", "totalCurrentAssets": "736417000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "453848000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1638104000", "currentAccountsPayable": "226483000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "952690000", "totalShareholderEquity": "377722000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "255155000", "totalCurrentLiabilities": "507346000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1106899000", "cashAndShortTermInvestments": "71960000", "commonStockSharesOutstanding": "140963328", "intangibleAssetsExcludingGoodwill": "78256000", "cashAndCashEquivalentsAtCarryingValue": "71960000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35648000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2017-12-31", "reportedCurrency": "None", "changeInInventory": "-3610000", "operatingCashflow": "119469000", "capitalExpenditures": "121531000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "826808000", "cashflowFromInvestment": "-966928000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109529000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3002076000, "cost_of_revenue": null, "gross_profit": 3002076000, "research_and_development": 19900000, "selling_general_admin": 407987000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 121379000, "depreciation_amortisation": 109529000, "ebitda": 230908000, "interest_expense": 70736000, "interest_income": null, "other_non_operating": null, "pretax_income": 50643000, "tax_provision": 49869000, "effective_tax_rate": null, "net_income": -35648000, "net_income_continuing_ops": null, "net_income_to_common": -35648000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71960000, "short_term_investments": null, "net_receivables": 453848000, "inventory": 84164000, "other_current_assets": null, "total_current_assets": 736417000, "net_ppe": null, "goodwill": 818188000, "intangible_assets": 78256000, "goodwill_and_intangibles": 896444000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1638104000, "total_assets": 2374521000, "short_term_debt": 16881000, "accounts_payable": 226483000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 507346000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1106899000, "total_liabilities": 1614245000, "total_debt": 16881000, "preferred_stock": null, "minority_interest": null, "retained_earnings": -24136000, "total_equity": 377722000, "shares_outstanding": 140963328, "operating_cash_flow": 119469000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 121531000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -966928000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 826808000, "free_cash_flow": 241000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "121379000", "ebitda": "230908000", "netIncome": "-35648000", "grossProfit": "3002076000", "depreciation": "None", "totalRevenue": "3002076000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "50643000", "interestExpense": "70736000", "operatingIncome": "121774000", "fiscalDateEnding": "2017-12-31", "incomeTaxExpense": "49869000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2772322000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "19900000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "109529000", "sellingGeneralAndAdministrative": "407987000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "818188000", "inventory": "84164000", "commonStock": "401858000", "currentDebt": "None", "investments": "None", "totalAssets": "2374521000", "longTermDebt": "None", "shortTermDebt": "16881000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2017-12-31", "intangibleAssets": "78256000", "reportedCurrency": "None", "retainedEarnings": "-24136000", "totalLiabilities": "1614245000", "otherCurrentAssets": "126445000", "totalCurrentAssets": "736417000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "453848000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1638104000", "currentAccountsPayable": "226483000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "952690000", "totalShareholderEquity": "377722000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "255155000", "totalCurrentLiabilities": "507346000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1106899000", "cashAndShortTermInvestments": "71960000", "commonStockSharesOutstanding": "140963328", "intangibleAssetsExcludingGoodwill": "78256000", "cashAndCashEquivalentsAtCarryingValue": "71960000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-35648000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2017-12-31", "reportedCurrency": "None", "changeInInventory": "-3610000", "operatingCashflow": "119469000", "capitalExpenditures": "121531000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "826808000", "cashflowFromInvestment": "-966928000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "109529000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2016-12-31", "period_type": "annual", "fiscal_year": 2016, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "income_statement": { "revenue": 2105216000, "cost_of_revenue": null, "gross_profit": 2105216000, "ebit": 71319000, "ebitda": 142830000, "pretax_income": 44373000, "tax_provision": 8021000, "net_income": 14601000, "net_income_to_common": 14601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 92611000, "total_current_assets": 471149000, "total_assets": 1085362000, "short_term_debt": 7669000, "long_term_debt": null, "total_debt": 7669000, "total_liabilities": 689356000, "total_equity": 266540000, "shares_outstanding": 140963328, "goodwill_and_intangibles": 316271000 }, "cash_flow": { "operating_cash_flow": 85775000, "capital_expenditure": 80505000, "free_cash_flow": 166280000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217269, "ticker_id": 240, "period_end_date": "2016-12-31", "period_type": "annual", "fiscal_year": 2016, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71319000", "ebitda": "142830000", "netIncome": "14601000", "grossProfit": "2105216000", "depreciation": "None", "totalRevenue": "2105216000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "44373000", "interestExpense": "26946000", "operatingIncome": "84755000", "fiscalDateEnding": "2016-12-31", "incomeTaxExpense": "8021000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2105216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71511000", "sellingGeneralAndAdministrative": "1381980000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "244492000", "inventory": "47095000", "commonStock": "255028000", "currentDebt": "None", "investments": "None", "totalAssets": "1085362000", "longTermDebt": "None", "shortTermDebt": "7669000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2016-12-31", "intangibleAssets": "71779000", "reportedCurrency": "None", "retainedEarnings": "11512000", "totalLiabilities": "689356000", "otherCurrentAssets": "70407000", "totalCurrentAssets": "471149000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "261036000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "614213000", "currentAccountsPayable": "131936000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "240373000", "totalShareholderEquity": "266540000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "181443000", "totalCurrentLiabilities": "328139000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "361217000", "cashAndShortTermInvestments": "92611000", "commonStockSharesOutstanding": "140963328", "intangibleAssetsExcludingGoodwill": "71779000", "cashAndCashEquivalentsAtCarryingValue": "92611000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14601000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2016-12-31", "reportedCurrency": "None", "changeInInventory": "56000", "operatingCashflow": "85775000", "capitalExpenditures": "80505000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25889000", "cashflowFromInvestment": "-64831000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71511000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2105216000, "cost_of_revenue": null, "gross_profit": 2105216000, "research_and_development": null, "selling_general_admin": 1381980000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71319000, "depreciation_amortisation": 71511000, "ebitda": 142830000, "interest_expense": 26946000, "interest_income": null, "other_non_operating": null, "pretax_income": 44373000, "tax_provision": 8021000, "effective_tax_rate": null, "net_income": 14601000, "net_income_continuing_ops": null, "net_income_to_common": 14601000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 92611000, "short_term_investments": null, "net_receivables": 261036000, "inventory": 47095000, "other_current_assets": null, "total_current_assets": 471149000, "net_ppe": null, "goodwill": 244492000, "intangible_assets": 71779000, "goodwill_and_intangibles": 316271000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 614213000, "total_assets": 1085362000, "short_term_debt": 7669000, "accounts_payable": 131936000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 328139000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 361217000, "total_liabilities": 689356000, "total_debt": 7669000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 11512000, "total_equity": 266540000, "shares_outstanding": 140963328, "operating_cash_flow": 85775000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 80505000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64831000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25889000, "free_cash_flow": 166280000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71319000", "ebitda": "142830000", "netIncome": "14601000", "grossProfit": "2105216000", "depreciation": "None", "totalRevenue": "2105216000", "costOfRevenue": "None", "interestIncome": "None", "incomeBeforeTax": "44373000", "interestExpense": "26946000", "operatingIncome": "84755000", "fiscalDateEnding": "2016-12-31", "incomeTaxExpense": "8021000", "reportedCurrency": "None", "netInterestIncome": "None", "nonInterestIncome": "None", "operatingExpenses": "2105216000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "None", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "71511000", "sellingGeneralAndAdministrative": "1381980000", "netIncomeFromContinuingOperations": "None" }, "balance": { "goodwill": "244492000", "inventory": "47095000", "commonStock": "255028000", "currentDebt": "None", "investments": "None", "totalAssets": "1085362000", "longTermDebt": "None", "shortTermDebt": "7669000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2016-12-31", "intangibleAssets": "71779000", "reportedCurrency": "None", "retainedEarnings": "11512000", "totalLiabilities": "689356000", "otherCurrentAssets": "70407000", "totalCurrentAssets": "471149000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "261036000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "614213000", "currentAccountsPayable": "131936000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "240373000", "totalShareholderEquity": "266540000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "181443000", "totalCurrentLiabilities": "328139000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "361217000", "cashAndShortTermInvestments": "92611000", "commonStockSharesOutstanding": "140963328", "intangibleAssetsExcludingGoodwill": "71779000", "cashAndCashEquivalentsAtCarryingValue": "92611000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14601000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2016-12-31", "reportedCurrency": "None", "changeInInventory": "56000", "operatingCashflow": "85775000", "capitalExpenditures": "80505000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25889000", "cashflowFromInvestment": "-64831000", "stockBasedCompensation": "None", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "71511000", "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": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "income_statement": { "revenue": 1601870000, "cost_of_revenue": 1355807000, "gross_profit": 246063000, "ebit": 80912000, "ebitda": 123898000, "pretax_income": 74591000, "tax_provision": 16103000, "net_income": 39850000, "net_income_to_common": 39850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 609692000, "total_current_assets": 2020144000, "total_assets": 5252825000, "short_term_debt": 37635000, "long_term_debt": 1072765000, "total_debt": 1110400000, "total_liabilities": 3521608000, "total_equity": 1734980000, "shares_outstanding": 141775040, "goodwill_and_intangibles": 967598000 }, "cash_flow": { "operating_cash_flow": -60222000, "capital_expenditure": 28088000, "free_cash_flow": -32134000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217241, "ticker_id": 240, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "80912000", "ebitda": "123898000", "netIncome": "39850000", "grossProfit": "246063000", "depreciation": "None", "totalRevenue": "1601870000", "costOfRevenue": "1355807000", "interestIncome": "None", "incomeBeforeTax": "74591000", "interestExpense": "10743000", "operatingIncome": "80912000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "16103000", "reportedCurrency": "USD", "netInterestIncome": "-12211000", "nonInterestIncome": "None", "operatingExpenses": "165151000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1355807000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42986000", "sellingGeneralAndAdministrative": "317070000", "netIncomeFromContinuingOperations": "58488000" }, "balance": { "goodwill": "879262000", "inventory": "119838000", "commonStock": "1431000", "currentDebt": "None", "investments": "None", "totalAssets": "5252825000", "longTermDebt": "1072765000", "shortTermDebt": "37635000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "88336000", "reportedCurrency": "USD", "retainedEarnings": "541457000", "totalLiabilities": "3521608000", "otherCurrentAssets": "604626000", "totalCurrentAssets": "2020144000", "currentLongTermDebt": "37635000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "685988000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3232681000", "currentAccountsPayable": "419723000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1212958000", "totalShareholderEquity": "1734980000", "capitalLeaseObligations": "1175323000", "otherCurrentLiabilities": "494126000", "totalCurrentLiabilities": "951484000", "otherNonCurrentLiabilities": "322036000", "totalNonCurrentLiabilities": "2570124000", "cashAndShortTermInvestments": "609692000", "commonStockSharesOutstanding": "141775040", "intangibleAssetsExcludingGoodwill": "88336000", "cashAndCashEquivalentsAtCarryingValue": "609692000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39850000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1245000", "operatingCashflow": "-60222000", "capitalExpenditures": "28088000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11786000", "cashflowFromInvestment": "-27901000", "stockBasedCompensation": "8929000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42986000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1601870000, "cost_of_revenue": 1355807000, "gross_profit": 246063000, "research_and_development": null, "selling_general_admin": 317070000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 80912000, "depreciation_amortisation": 42986000, "ebitda": 123898000, "interest_expense": 10743000, "interest_income": null, "other_non_operating": null, "pretax_income": 74591000, "tax_provision": 16103000, "effective_tax_rate": null, "net_income": 39850000, "net_income_continuing_ops": 58488000, "net_income_to_common": 39850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 609692000, "short_term_investments": null, "net_receivables": 685988000, "inventory": 119838000, "other_current_assets": null, "total_current_assets": 2020144000, "net_ppe": null, "goodwill": 879262000, "intangible_assets": 88336000, "goodwill_and_intangibles": 967598000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3232681000, "total_assets": 5252825000, "short_term_debt": 37635000, "accounts_payable": 419723000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 951484000, "long_term_debt": 1072765000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2570124000, "total_liabilities": 3521608000, "total_debt": 1110400000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 541457000, "total_equity": 1734980000, "shares_outstanding": 141775040, "operating_cash_flow": -60222000, "stock_based_compensation": 8929000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28088000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27901000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11786000, "free_cash_flow": -32134000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "80912000", "ebitda": "123898000", "netIncome": "39850000", "grossProfit": "246063000", "depreciation": "None", "totalRevenue": "1601870000", "costOfRevenue": "1355807000", "interestIncome": "None", "incomeBeforeTax": "74591000", "interestExpense": "10743000", "operatingIncome": "80912000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "16103000", "reportedCurrency": "USD", "netInterestIncome": "-12211000", "nonInterestIncome": "None", "operatingExpenses": "165151000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1355807000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42986000", "sellingGeneralAndAdministrative": "317070000", "netIncomeFromContinuingOperations": "58488000" }, "balance": { "goodwill": "879262000", "inventory": "119838000", "commonStock": "1431000", "currentDebt": "None", "investments": "None", "totalAssets": "5252825000", "longTermDebt": "1072765000", "shortTermDebt": "37635000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "88336000", "reportedCurrency": "USD", "retainedEarnings": "541457000", "totalLiabilities": "3521608000", "otherCurrentAssets": "604626000", "totalCurrentAssets": "2020144000", "currentLongTermDebt": "37635000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "685988000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3232681000", "currentAccountsPayable": "419723000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1212958000", "totalShareholderEquity": "1734980000", "capitalLeaseObligations": "1175323000", "otherCurrentLiabilities": "494126000", "totalCurrentLiabilities": "951484000", "otherNonCurrentLiabilities": "322036000", "totalNonCurrentLiabilities": "2570124000", "cashAndShortTermInvestments": "609692000", "commonStockSharesOutstanding": "141775040", "intangibleAssetsExcludingGoodwill": "88336000", "cashAndCashEquivalentsAtCarryingValue": "609692000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39850000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-1245000", "operatingCashflow": "-60222000", "capitalExpenditures": "28088000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11786000", "cashflowFromInvestment": "-27901000", "stockBasedCompensation": "8929000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42986000", "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": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "income_statement": { "revenue": 1605079000, "cost_of_revenue": 928922000, "gross_profit": 676157000, "ebit": 104754000, "ebitda": 145791000, "pretax_income": 92371000, "tax_provision": 18109000, "net_income": 44956000, "net_income_to_common": 44956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 709601000, "total_current_assets": 2058824000, "total_assets": 5290208000, "short_term_debt": 23444000, "long_term_debt": 1075782000, "total_debt": 1099226000, "total_liabilities": 3605244000, "total_equity": 1686214000, "shares_outstanding": 141450309, "goodwill_and_intangibles": 968786000 }, "cash_flow": { "operating_cash_flow": 221824000, "capital_expenditure": 83995000, "free_cash_flow": 305819000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217242, "ticker_id": 240, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "104754000", "ebitda": "145791000", "netIncome": "44956000", "grossProfit": "676157000", "depreciation": "None", "totalRevenue": "1605079000", "costOfRevenue": "928922000", "interestIncome": "None", "incomeBeforeTax": "92371000", "interestExpense": "12383000", "operatingIncome": "104754000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "18109000", "reportedCurrency": "USD", "netInterestIncome": "-12383000", "nonInterestIncome": "None", "operatingExpenses": "571403000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "928922000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41037000", "sellingGeneralAndAdministrative": "376237000", "netIncomeFromContinuingOperations": "74262000" }, "balance": { "goodwill": "879451000", "inventory": "118593000", "commonStock": "1429000", "currentDebt": "None", "investments": "None", "totalAssets": "5290208000", "longTermDebt": "1075782000", "shortTermDebt": "23444000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "89335000", "reportedCurrency": "USD", "retainedEarnings": "501607000", "totalLiabilities": "3605244000", "otherCurrentAssets": "544528000", "totalCurrentAssets": "2058824000", "currentLongTermDebt": "23444000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "686102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3231384000", "currentAccountsPayable": "457936000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2264458000", "totalShareholderEquity": "1686214000", "capitalLeaseObligations": "1218731000", "otherCurrentLiabilities": "565164000", "totalCurrentLiabilities": "1046544000", "otherNonCurrentLiabilities": "317686000", "totalNonCurrentLiabilities": "2558700000", "cashAndShortTermInvestments": "709601000", "commonStockSharesOutstanding": "141450309", "intangibleAssetsExcludingGoodwill": "89335000", "cashAndCashEquivalentsAtCarryingValue": "709601000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74262000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3160000", "operatingCashflow": "221824000", "capitalExpenditures": "83995000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37047000", "cashflowFromInvestment": "-86228000", "stockBasedCompensation": "9110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41037000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1605079000, "cost_of_revenue": 928922000, "gross_profit": 676157000, "research_and_development": null, "selling_general_admin": 376237000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 104754000, "depreciation_amortisation": 41037000, "ebitda": 145791000, "interest_expense": 12383000, "interest_income": null, "other_non_operating": null, "pretax_income": 92371000, "tax_provision": 18109000, "effective_tax_rate": null, "net_income": 44956000, "net_income_continuing_ops": 74262000, "net_income_to_common": 44956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 709601000, "short_term_investments": null, "net_receivables": 686102000, "inventory": 118593000, "other_current_assets": null, "total_current_assets": 2058824000, "net_ppe": null, "goodwill": 879451000, "intangible_assets": 89335000, "goodwill_and_intangibles": 968786000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3231384000, "total_assets": 5290208000, "short_term_debt": 23444000, "accounts_payable": 457936000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1046544000, "long_term_debt": 1075782000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2558700000, "total_liabilities": 3605244000, "total_debt": 1099226000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 501607000, "total_equity": 1686214000, "shares_outstanding": 141450309, "operating_cash_flow": 221824000, "stock_based_compensation": 9110000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83995000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86228000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37047000, "free_cash_flow": 305819000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "104754000", "ebitda": "145791000", "netIncome": "44956000", "grossProfit": "676157000", "depreciation": "None", "totalRevenue": "1605079000", "costOfRevenue": "928922000", "interestIncome": "None", "incomeBeforeTax": "92371000", "interestExpense": "12383000", "operatingIncome": "104754000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "18109000", "reportedCurrency": "USD", "netInterestIncome": "-12383000", "nonInterestIncome": "None", "operatingExpenses": "571403000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "928922000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41037000", "sellingGeneralAndAdministrative": "376237000", "netIncomeFromContinuingOperations": "74262000" }, "balance": { "goodwill": "879451000", "inventory": "118593000", "commonStock": "1429000", "currentDebt": "None", "investments": "None", "totalAssets": "5290208000", "longTermDebt": "1075782000", "shortTermDebt": "23444000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "89335000", "reportedCurrency": "USD", "retainedEarnings": "501607000", "totalLiabilities": "3605244000", "otherCurrentAssets": "544528000", "totalCurrentAssets": "2058824000", "currentLongTermDebt": "23444000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "686102000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3231384000", "currentAccountsPayable": "457936000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2264458000", "totalShareholderEquity": "1686214000", "capitalLeaseObligations": "1218731000", "otherCurrentLiabilities": "565164000", "totalCurrentLiabilities": "1046544000", "otherNonCurrentLiabilities": "317686000", "totalNonCurrentLiabilities": "2558700000", "cashAndShortTermInvestments": "709601000", "commonStockSharesOutstanding": "141450309", "intangibleAssetsExcludingGoodwill": "89335000", "cashAndCashEquivalentsAtCarryingValue": "709601000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "74262000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3160000", "operatingCashflow": "221824000", "capitalExpenditures": "83995000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37047000", "cashflowFromInvestment": "-86228000", "stockBasedCompensation": "9110000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41037000", "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": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "income_statement": { "revenue": 1576746000, "cost_of_revenue": 676962000, "gross_profit": 899784000, "ebit": 16458000, "ebitda": 55614000, "pretax_income": -2203000, "tax_provision": -3410000, "net_income": -23478000, "net_income_to_common": -23478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 609441000, "total_current_assets": 1957460000, "total_assets": 5154373000, "short_term_debt": 19342000, "long_term_debt": 1087023000, "total_debt": 1106365000, "total_liabilities": 3522526000, "total_equity": 1238214000, "shares_outstanding": 141242065, "goodwill_and_intangibles": 967599000 }, "cash_flow": { "operating_cash_flow": 151799000, "capital_expenditure": 58804000, "free_cash_flow": 210603000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217244, "ticker_id": 240, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16458000", "ebitda": "55614000", "netIncome": "-23478000", "grossProfit": "899784000", "depreciation": "None", "totalRevenue": "1576746000", "costOfRevenue": "676962000", "interestIncome": "None", "incomeBeforeTax": "-2203000", "interestExpense": "13914000", "operatingIncome": "254328000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-3410000", "reportedCurrency": "USD", "netInterestIncome": "-13914000", "nonInterestIncome": "None", "operatingExpenses": "645456000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "676962000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39156000", "sellingGeneralAndAdministrative": "305083000", "netIncomeFromContinuingOperations": "1207000" }, "balance": { "goodwill": "877509000", "inventory": "121594000", "commonStock": "1432000", "currentDebt": "None", "investments": "None", "totalAssets": "5154373000", "longTermDebt": "1087023000", "shortTermDebt": "19342000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "90090000", "reportedCurrency": "USD", "retainedEarnings": "456651000", "totalLiabilities": "3522526000", "otherCurrentAssets": "497011000", "totalCurrentAssets": "1957460000", "currentLongTermDebt": "19342000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "729414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3196913000", "currentAccountsPayable": "381853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2275595000", "totalShareholderEquity": "1238214000", "capitalLeaseObligations": "1169230000", "otherCurrentLiabilities": "541959000", "totalCurrentLiabilities": "943154000", "otherNonCurrentLiabilities": "323119000", "totalNonCurrentLiabilities": "2579372000", "cashAndShortTermInvestments": "609441000", "commonStockSharesOutstanding": "141242065", "intangibleAssetsExcludingGoodwill": "90090000", "cashAndCashEquivalentsAtCarryingValue": "609441000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23478000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-3190000", "operatingCashflow": "151799000", "capitalExpenditures": "58804000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24355000", "cashflowFromInvestment": "-58632000", "stockBasedCompensation": "9674000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39156000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1576746000, "cost_of_revenue": 676962000, "gross_profit": 899784000, "research_and_development": null, "selling_general_admin": 305083000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16458000, "depreciation_amortisation": 39156000, "ebitda": 55614000, "interest_expense": 13914000, "interest_income": null, "other_non_operating": null, "pretax_income": -2203000, "tax_provision": -3410000, "effective_tax_rate": null, "net_income": -23478000, "net_income_continuing_ops": 1207000, "net_income_to_common": -23478000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 609441000, "short_term_investments": null, "net_receivables": 729414000, "inventory": 121594000, "other_current_assets": null, "total_current_assets": 1957460000, "net_ppe": null, "goodwill": 877509000, "intangible_assets": 90090000, "goodwill_and_intangibles": 967599000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3196913000, "total_assets": 5154373000, "short_term_debt": 19342000, "accounts_payable": 381853000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 943154000, "long_term_debt": 1087023000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2579372000, "total_liabilities": 3522526000, "total_debt": 1106365000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 456651000, "total_equity": 1238214000, "shares_outstanding": 141242065, "operating_cash_flow": 151799000, "stock_based_compensation": 9674000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58804000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -58632000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -24355000, "free_cash_flow": 210603000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16458000", "ebitda": "55614000", "netIncome": "-23478000", "grossProfit": "899784000", "depreciation": "None", "totalRevenue": "1576746000", "costOfRevenue": "676962000", "interestIncome": "None", "incomeBeforeTax": "-2203000", "interestExpense": "13914000", "operatingIncome": "254328000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-3410000", "reportedCurrency": "USD", "netInterestIncome": "-13914000", "nonInterestIncome": "None", "operatingExpenses": "645456000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "676962000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39156000", "sellingGeneralAndAdministrative": "305083000", "netIncomeFromContinuingOperations": "1207000" }, "balance": { "goodwill": "877509000", "inventory": "121594000", "commonStock": "1432000", "currentDebt": "None", "investments": "None", "totalAssets": "5154373000", "longTermDebt": "1087023000", "shortTermDebt": "19342000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "90090000", "reportedCurrency": "USD", "retainedEarnings": "456651000", "totalLiabilities": "3522526000", "otherCurrentAssets": "497011000", "totalCurrentAssets": "1957460000", "currentLongTermDebt": "19342000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "729414000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3196913000", "currentAccountsPayable": "381853000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2275595000", "totalShareholderEquity": "1238214000", "capitalLeaseObligations": "1169230000", "otherCurrentLiabilities": "541959000", "totalCurrentLiabilities": "943154000", "otherNonCurrentLiabilities": "323119000", "totalNonCurrentLiabilities": "2579372000", "cashAndShortTermInvestments": "609441000", "commonStockSharesOutstanding": "141242065", "intangibleAssetsExcludingGoodwill": "90090000", "cashAndCashEquivalentsAtCarryingValue": "609441000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-23478000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-3190000", "operatingCashflow": "151799000", "capitalExpenditures": "58804000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-24355000", "cashflowFromInvestment": "-58632000", "stockBasedCompensation": "9674000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39156000", "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": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "income_statement": { "revenue": 1645280000, "cost_of_revenue": 270639000, "gross_profit": 1374641000, "ebit": 136721000, "ebitda": 176030000, "pretax_income": 121992000, "tax_provision": 26291000, "net_income": 72950000, "net_income_to_common": 72950000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 540629000, "total_current_assets": 1877114000, "total_assets": 5027254000, "short_term_debt": 19333000, "long_term_debt": 1090390000, "total_debt": 1109723000, "total_liabilities": 3380879000, "total_equity": 1254586000, "shares_outstanding": 141112000, "goodwill_and_intangibles": 954611000 }, "cash_flow": { "operating_cash_flow": 117490000, "capital_expenditure": 46197000, "free_cash_flow": 163687000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217245, "ticker_id": 240, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "136721000", "ebitda": "176030000", "netIncome": "72950000", "grossProfit": "1374641000", "depreciation": "None", "totalRevenue": "1645280000", "costOfRevenue": "270639000", "interestIncome": "None", "incomeBeforeTax": "121992000", "interestExpense": "14729000", "operatingIncome": "137281000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "26291000", "reportedCurrency": "USD", "netInterestIncome": "-14729000", "nonInterestIncome": "None", "operatingExpenses": "1237360000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "270639000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39309000", "sellingGeneralAndAdministrative": "1034353000", "netIncomeFromContinuingOperations": "95701000" }, "balance": { "goodwill": "877681000", "inventory": "118403000", "commonStock": "1431000", "currentDebt": "None", "investments": "None", "totalAssets": "5027254000", "longTermDebt": "1090390000", "shortTermDebt": "19333000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "76930000", "reportedCurrency": "USD", "retainedEarnings": "480129000", "totalLiabilities": "3380879000", "otherCurrentAssets": "396441000", "totalCurrentAssets": "1877114000", "currentLongTermDebt": "19333000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "821641000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3150140000", "currentAccountsPayable": "364450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2266680000", "totalShareholderEquity": "1254586000", "capitalLeaseObligations": "1156957000", "otherCurrentLiabilities": "497090000", "totalCurrentLiabilities": "880873000", "otherNonCurrentLiabilities": "252659000", "totalNonCurrentLiabilities": "2500006000", "cashAndShortTermInvestments": "540629000", "commonStockSharesOutstanding": "141112000", "intangibleAssetsExcludingGoodwill": "76930000", "cashAndCashEquivalentsAtCarryingValue": "540629000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95701000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "2074000", "operatingCashflow": "117490000", "capitalExpenditures": "46197000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25658000", "cashflowFromInvestment": "-46247000", "stockBasedCompensation": "11246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39309000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1645280000, "cost_of_revenue": 270639000, "gross_profit": 1374641000, "research_and_development": null, "selling_general_admin": 1034353000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 136721000, "depreciation_amortisation": 39309000, "ebitda": 176030000, "interest_expense": 14729000, "interest_income": null, "other_non_operating": null, "pretax_income": 121992000, "tax_provision": 26291000, "effective_tax_rate": null, "net_income": 72950000, "net_income_continuing_ops": 95701000, "net_income_to_common": 72950000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 540629000, "short_term_investments": null, "net_receivables": 821641000, "inventory": 118403000, "other_current_assets": null, "total_current_assets": 1877114000, "net_ppe": null, "goodwill": 877681000, "intangible_assets": 76930000, "goodwill_and_intangibles": 954611000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3150140000, "total_assets": 5027254000, "short_term_debt": 19333000, "accounts_payable": 364450000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 880873000, "long_term_debt": 1090390000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2500006000, "total_liabilities": 3380879000, "total_debt": 1109723000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 480129000, "total_equity": 1254586000, "shares_outstanding": 141112000, "operating_cash_flow": 117490000, "stock_based_compensation": 11246000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46197000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -46247000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25658000, "free_cash_flow": 163687000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "136721000", "ebitda": "176030000", "netIncome": "72950000", "grossProfit": "1374641000", "depreciation": "None", "totalRevenue": "1645280000", "costOfRevenue": "270639000", "interestIncome": "None", "incomeBeforeTax": "121992000", "interestExpense": "14729000", "operatingIncome": "137281000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "26291000", "reportedCurrency": "USD", "netInterestIncome": "-14729000", "nonInterestIncome": "None", "operatingExpenses": "1237360000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "270639000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39309000", "sellingGeneralAndAdministrative": "1034353000", "netIncomeFromContinuingOperations": "95701000" }, "balance": { "goodwill": "877681000", "inventory": "118403000", "commonStock": "1431000", "currentDebt": "None", "investments": "None", "totalAssets": "5027254000", "longTermDebt": "1090390000", "shortTermDebt": "19333000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "76930000", "reportedCurrency": "USD", "retainedEarnings": "480129000", "totalLiabilities": "3380879000", "otherCurrentAssets": "396441000", "totalCurrentAssets": "1877114000", "currentLongTermDebt": "19333000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "821641000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3150140000", "currentAccountsPayable": "364450000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2266680000", "totalShareholderEquity": "1254586000", "capitalLeaseObligations": "1156957000", "otherCurrentLiabilities": "497090000", "totalCurrentLiabilities": "880873000", "otherNonCurrentLiabilities": "252659000", "totalNonCurrentLiabilities": "2500006000", "cashAndShortTermInvestments": "540629000", "commonStockSharesOutstanding": "141112000", "intangibleAssetsExcludingGoodwill": "76930000", "cashAndCashEquivalentsAtCarryingValue": "540629000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "95701000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "2074000", "operatingCashflow": "117490000", "capitalExpenditures": "46197000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-25658000", "cashflowFromInvestment": "-46247000", "stockBasedCompensation": "11246000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39309000", "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": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "income_statement": { "revenue": 1497234000, "cost_of_revenue": 258855000, "gross_profit": 1238379000, "ebit": 88374000, "ebitda": 124575000, "pretax_income": 74198000, "tax_provision": 15233000, "net_income": 41383000, "net_income_to_common": 41383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 495044000, "total_current_assets": 1761268000, "total_assets": 4911257000, "short_term_debt": 17759000, "long_term_debt": 1090549000, "total_debt": 1108308000, "total_liabilities": 3346781000, "total_equity": 1175152000, "shares_outstanding": 140704000, "goodwill_and_intangibles": 953519000 }, "cash_flow": { "operating_cash_flow": -24787000, "capital_expenditure": 22908000, "free_cash_flow": -1879000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217246, "ticker_id": 240, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88374000", "ebitda": "124575000", "netIncome": "41383000", "grossProfit": "1238379000", "depreciation": "None", "totalRevenue": "1497234000", "costOfRevenue": "258855000", "interestIncome": "None", "incomeBeforeTax": "74198000", "interestExpense": "14176000", "operatingIncome": "67091000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "15233000", "reportedCurrency": "USD", "netInterestIncome": "-14176000", "nonInterestIncome": "None", "operatingExpenses": "1171288000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "258855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36201000", "sellingGeneralAndAdministrative": "1004320000", "netIncomeFromContinuingOperations": "58965000" }, "balance": { "goodwill": "876589000", "inventory": "120357000", "commonStock": "1430000", "currentDebt": "None", "investments": "None", "totalAssets": "4911257000", "longTermDebt": "1090549000", "shortTermDebt": "17759000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "76930000", "reportedCurrency": "USD", "retainedEarnings": "407179000", "totalLiabilities": "3346781000", "otherCurrentAssets": "369348000", "totalCurrentAssets": "1761268000", "currentLongTermDebt": "17759000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "776519000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3149989000", "currentAccountsPayable": "371919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2276258000", "totalShareholderEquity": "1175152000", "capitalLeaseObligations": "1167950000", "otherCurrentLiabilities": "440465000", "totalCurrentLiabilities": "830143000", "otherNonCurrentLiabilities": "258139000", "totalNonCurrentLiabilities": "2516638000", "cashAndShortTermInvestments": "495044000", "commonStockSharesOutstanding": "140704000", "intangibleAssetsExcludingGoodwill": "76930000", "cashAndCashEquivalentsAtCarryingValue": "495044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58965000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-5192000", "operatingCashflow": "-24787000", "capitalExpenditures": "22908000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13832000", "cashflowFromInvestment": "-23122000", "stockBasedCompensation": "9263000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36201000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1497234000, "cost_of_revenue": 258855000, "gross_profit": 1238379000, "research_and_development": null, "selling_general_admin": 1004320000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88374000, "depreciation_amortisation": 36201000, "ebitda": 124575000, "interest_expense": 14176000, "interest_income": null, "other_non_operating": null, "pretax_income": 74198000, "tax_provision": 15233000, "effective_tax_rate": null, "net_income": 41383000, "net_income_continuing_ops": 58965000, "net_income_to_common": 41383000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 495044000, "short_term_investments": null, "net_receivables": 776519000, "inventory": 120357000, "other_current_assets": null, "total_current_assets": 1761268000, "net_ppe": null, "goodwill": 876589000, "intangible_assets": 76930000, "goodwill_and_intangibles": 953519000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3149989000, "total_assets": 4911257000, "short_term_debt": 17759000, "accounts_payable": 371919000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 830143000, "long_term_debt": 1090549000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2516638000, "total_liabilities": 3346781000, "total_debt": 1108308000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 407179000, "total_equity": 1175152000, "shares_outstanding": 140704000, "operating_cash_flow": -24787000, "stock_based_compensation": 9263000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22908000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23122000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13832000, "free_cash_flow": -1879000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88374000", "ebitda": "124575000", "netIncome": "41383000", "grossProfit": "1238379000", "depreciation": "None", "totalRevenue": "1497234000", "costOfRevenue": "258855000", "interestIncome": "None", "incomeBeforeTax": "74198000", "interestExpense": "14176000", "operatingIncome": "67091000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "15233000", "reportedCurrency": "USD", "netInterestIncome": "-14176000", "nonInterestIncome": "None", "operatingExpenses": "1171288000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "258855000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36201000", "sellingGeneralAndAdministrative": "1004320000", "netIncomeFromContinuingOperations": "58965000" }, "balance": { "goodwill": "876589000", "inventory": "120357000", "commonStock": "1430000", "currentDebt": "None", "investments": "None", "totalAssets": "4911257000", "longTermDebt": "1090549000", "shortTermDebt": "17759000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "76930000", "reportedCurrency": "USD", "retainedEarnings": "407179000", "totalLiabilities": "3346781000", "otherCurrentAssets": "369348000", "totalCurrentAssets": "1761268000", "currentLongTermDebt": "17759000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "776519000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3149989000", "currentAccountsPayable": "371919000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2276258000", "totalShareholderEquity": "1175152000", "capitalLeaseObligations": "1167950000", "otherCurrentLiabilities": "440465000", "totalCurrentLiabilities": "830143000", "otherNonCurrentLiabilities": "258139000", "totalNonCurrentLiabilities": "2516638000", "cashAndShortTermInvestments": "495044000", "commonStockSharesOutstanding": "140704000", "intangibleAssetsExcludingGoodwill": "76930000", "cashAndCashEquivalentsAtCarryingValue": "495044000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58965000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-5192000", "operatingCashflow": "-24787000", "capitalExpenditures": "22908000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13832000", "cashflowFromInvestment": "-23122000", "stockBasedCompensation": "9263000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36201000", "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": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "income_statement": { "revenue": 1606289000, "cost_of_revenue": 653966000, "gross_profit": 952323000, "ebit": 157572000, "ebitda": 195426000, "pretax_income": 167246000, "tax_provision": 26355000, "net_income": 114204000, "net_income_to_common": 114204000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 556785000, "total_current_assets": 1832751000, "total_assets": 4956100000, "short_term_debt": 55615000, "long_term_debt": 1085818000, "total_debt": 1141433000, "total_liabilities": 3433743000, "total_equity": 1131376000, "shares_outstanding": 132745000, "goodwill_and_intangibles": 929014000 }, "cash_flow": { "operating_cash_flow": 119569000, "capital_expenditure": 81274000, "free_cash_flow": 200843000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217247, "ticker_id": 240, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "157572000", "ebitda": "195426000", "netIncome": "114204000", "grossProfit": "952323000", "depreciation": "None", "totalRevenue": "1606289000", "costOfRevenue": "653966000", "interestIncome": "None", "incomeBeforeTax": "167246000", "interestExpense": "13528000", "operatingIncome": "336794000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "26355000", "reportedCurrency": "USD", "netInterestIncome": "-13528000", "nonInterestIncome": "None", "operatingExpenses": "615529000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "653966000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37854000", "sellingGeneralAndAdministrative": "286299000", "netIncomeFromContinuingOperations": "140891000" }, "balance": { "goodwill": "852084000", "inventory": "115093000", "commonStock": "1428000", "currentDebt": "None", "investments": "None", "totalAssets": "4956100000", "longTermDebt": "1085818000", "shortTermDebt": "55615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "76930000", "reportedCurrency": "USD", "retainedEarnings": "365796000", "totalLiabilities": "3433743000", "otherCurrentAssets": "417842000", "totalCurrentAssets": "1832751000", "currentLongTermDebt": "9234000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "743031000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3123349000", "currentAccountsPayable": "401249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2282189000", "totalShareholderEquity": "1131376000", "capitalLeaseObligations": "1187137000", "otherCurrentLiabilities": "473362000", "totalCurrentLiabilities": "945424000", "otherNonCurrentLiabilities": "261745000", "totalNonCurrentLiabilities": "2488319000", "cashAndShortTermInvestments": "556785000", "commonStockSharesOutstanding": "132745000", "intangibleAssetsExcludingGoodwill": "76930000", "cashAndCashEquivalentsAtCarryingValue": "556785000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114204000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6862000", "operatingCashflow": "119569000", "capitalExpenditures": "81274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20482000", "cashflowFromInvestment": "-105444000", "stockBasedCompensation": "9105000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37854000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1606289000, "cost_of_revenue": 653966000, "gross_profit": 952323000, "research_and_development": null, "selling_general_admin": 286299000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 157572000, "depreciation_amortisation": 37854000, "ebitda": 195426000, "interest_expense": 13528000, "interest_income": null, "other_non_operating": null, "pretax_income": 167246000, "tax_provision": 26355000, "effective_tax_rate": null, "net_income": 114204000, "net_income_continuing_ops": 140891000, "net_income_to_common": 114204000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 556785000, "short_term_investments": null, "net_receivables": 743031000, "inventory": 115093000, "other_current_assets": null, "total_current_assets": 1832751000, "net_ppe": null, "goodwill": 852084000, "intangible_assets": 76930000, "goodwill_and_intangibles": 929014000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3123349000, "total_assets": 4956100000, "short_term_debt": 55615000, "accounts_payable": 401249000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 945424000, "long_term_debt": 1085818000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2488319000, "total_liabilities": 3433743000, "total_debt": 1141433000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 365796000, "total_equity": 1131376000, "shares_outstanding": 132745000, "operating_cash_flow": 119569000, "stock_based_compensation": 9105000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 81274000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105444000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -20482000, "free_cash_flow": 200843000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "157572000", "ebitda": "195426000", "netIncome": "114204000", "grossProfit": "952323000", "depreciation": "None", "totalRevenue": "1606289000", "costOfRevenue": "653966000", "interestIncome": "None", "incomeBeforeTax": "167246000", "interestExpense": "13528000", "operatingIncome": "336794000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "26355000", "reportedCurrency": "USD", "netInterestIncome": "-13528000", "nonInterestIncome": "None", "operatingExpenses": "615529000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "653966000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37854000", "sellingGeneralAndAdministrative": "286299000", "netIncomeFromContinuingOperations": "140891000" }, "balance": { "goodwill": "852084000", "inventory": "115093000", "commonStock": "1428000", "currentDebt": "None", "investments": "None", "totalAssets": "4956100000", "longTermDebt": "1085818000", "shortTermDebt": "55615000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "76930000", "reportedCurrency": "USD", "retainedEarnings": "365796000", "totalLiabilities": "3433743000", "otherCurrentAssets": "417842000", "totalCurrentAssets": "1832751000", "currentLongTermDebt": "9234000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "743031000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3123349000", "currentAccountsPayable": "401249000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2282189000", "totalShareholderEquity": "1131376000", "capitalLeaseObligations": "1187137000", "otherCurrentLiabilities": "473362000", "totalCurrentLiabilities": "945424000", "otherNonCurrentLiabilities": "261745000", "totalNonCurrentLiabilities": "2488319000", "cashAndShortTermInvestments": "556785000", "commonStockSharesOutstanding": "132745000", "intangibleAssetsExcludingGoodwill": "76930000", "cashAndCashEquivalentsAtCarryingValue": "556785000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114204000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-6862000", "operatingCashflow": "119569000", "capitalExpenditures": "81274000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-20482000", "cashflowFromInvestment": "-105444000", "stockBasedCompensation": "9105000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37854000", "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": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "income_statement": { "revenue": 1449817000, "cost_of_revenue": 251862000, "gross_profit": 1197955000, "ebit": 71696000, "ebitda": 108467000, "pretax_income": 57067000, "tax_provision": 11062000, "net_income": 26322000, "net_income_to_common": 26322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 563142000, "total_current_assets": 1690692000, "total_assets": 4800014000, "short_term_debt": 12167000, "long_term_debt": 1083725000, "total_debt": 1095892000, "total_liabilities": 3413145000, "total_equity": 1005870000, "shares_outstanding": 137543000, "goodwill_and_intangibles": 928931000 }, "cash_flow": { "operating_cash_flow": 92152000, "capital_expenditure": 43469000, "free_cash_flow": 135621000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217249, "ticker_id": 240, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71696000", "ebitda": "108467000", "netIncome": "26322000", "grossProfit": "1197955000", "depreciation": "None", "totalRevenue": "1449817000", "costOfRevenue": "251862000", "interestIncome": "None", "incomeBeforeTax": "57067000", "interestExpense": "14629000", "operatingIncome": "70379000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "11062000", "reportedCurrency": "USD", "netInterestIncome": "-14629000", "nonInterestIncome": "None", "operatingExpenses": "1127576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "251862000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36771000", "sellingGeneralAndAdministrative": "973105000", "netIncomeFromContinuingOperations": "46005000" }, "balance": { "goodwill": "852001000", "inventory": "108231000", "commonStock": "1428000", "currentDebt": "None", "investments": "None", "totalAssets": "4800014000", "longTermDebt": "1083725000", "shortTermDebt": "12167000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "76930000", "reportedCurrency": "USD", "retainedEarnings": "251592000", "totalLiabilities": "3413145000", "otherCurrentAssets": "274372000", "totalCurrentAssets": "1690692000", "currentLongTermDebt": "12167000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "744947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3109322000", "currentAccountsPayable": "368850000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2252343000", "totalShareholderEquity": "1005870000", "capitalLeaseObligations": "1156451000", "otherCurrentLiabilities": "506315000", "totalCurrentLiabilities": "887332000", "otherNonCurrentLiabilities": "285637000", "totalNonCurrentLiabilities": "2525813000", "cashAndShortTermInvestments": "563142000", "commonStockSharesOutstanding": "137543000", "intangibleAssetsExcludingGoodwill": "76930000", "cashAndCashEquivalentsAtCarryingValue": "563142000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26322000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-3085000", "operatingCashflow": "92152000", "capitalExpenditures": "43469000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "180961000", "cashflowFromInvestment": "-44509000", "stockBasedCompensation": "8135000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36771000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1449817000, "cost_of_revenue": 251862000, "gross_profit": 1197955000, "research_and_development": null, "selling_general_admin": 973105000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71696000, "depreciation_amortisation": 36771000, "ebitda": 108467000, "interest_expense": 14629000, "interest_income": null, "other_non_operating": null, "pretax_income": 57067000, "tax_provision": 11062000, "effective_tax_rate": null, "net_income": 26322000, "net_income_continuing_ops": 46005000, "net_income_to_common": 26322000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 563142000, "short_term_investments": null, "net_receivables": 744947000, "inventory": 108231000, "other_current_assets": null, "total_current_assets": 1690692000, "net_ppe": null, "goodwill": 852001000, "intangible_assets": 76930000, "goodwill_and_intangibles": 928931000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3109322000, "total_assets": 4800014000, "short_term_debt": 12167000, "accounts_payable": 368850000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 887332000, "long_term_debt": 1083725000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2525813000, "total_liabilities": 3413145000, "total_debt": 1095892000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 251592000, "total_equity": 1005870000, "shares_outstanding": 137543000, "operating_cash_flow": 92152000, "stock_based_compensation": 8135000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 43469000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44509000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 180961000, "free_cash_flow": 135621000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71696000", "ebitda": "108467000", "netIncome": "26322000", "grossProfit": "1197955000", "depreciation": "None", "totalRevenue": "1449817000", "costOfRevenue": "251862000", "interestIncome": "None", "incomeBeforeTax": "57067000", "interestExpense": "14629000", "operatingIncome": "70379000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "11062000", "reportedCurrency": "USD", "netInterestIncome": "-14629000", "nonInterestIncome": "None", "operatingExpenses": "1127576000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "251862000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36771000", "sellingGeneralAndAdministrative": "973105000", "netIncomeFromContinuingOperations": "46005000" }, "balance": { "goodwill": "852001000", "inventory": "108231000", "commonStock": "1428000", "currentDebt": "None", "investments": "None", "totalAssets": "4800014000", "longTermDebt": "1083725000", "shortTermDebt": "12167000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "76930000", "reportedCurrency": "USD", "retainedEarnings": "251592000", "totalLiabilities": "3413145000", "otherCurrentAssets": "274372000", "totalCurrentAssets": "1690692000", "currentLongTermDebt": "12167000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "744947000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3109322000", "currentAccountsPayable": "368850000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2252343000", "totalShareholderEquity": "1005870000", "capitalLeaseObligations": "1156451000", "otherCurrentLiabilities": "506315000", "totalCurrentLiabilities": "887332000", "otherNonCurrentLiabilities": "285637000", "totalNonCurrentLiabilities": "2525813000", "cashAndShortTermInvestments": "563142000", "commonStockSharesOutstanding": "137543000", "intangibleAssetsExcludingGoodwill": "76930000", "cashAndCashEquivalentsAtCarryingValue": "563142000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26322000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-3085000", "operatingCashflow": "92152000", "capitalExpenditures": "43469000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "180961000", "cashflowFromInvestment": "-44509000", "stockBasedCompensation": "8135000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36771000", "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": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "income_statement": { "revenue": 1470920000, "cost_of_revenue": 259391000, "gross_profit": 1211529000, "ebit": 100343000, "ebitda": 136655000, "pretax_income": 82183000, "tax_provision": 15222000, "net_income": 42770000, "net_income_to_common": 42770000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 334538000, "total_current_assets": 1501305000, "total_assets": 4608691000, "short_term_debt": 10725000, "long_term_debt": 1081963000, "total_debt": 1092688000, "total_liabilities": 3446034000, "total_equity": 739899000, "shares_outstanding": 142763328, "goodwill_and_intangibles": 928931000 }, "cash_flow": { "operating_cash_flow": 117994000, "capital_expenditure": 38927000, "free_cash_flow": 156921000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217250, "ticker_id": 240, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "100343000", "ebitda": "136655000", "netIncome": "42770000", "grossProfit": "1211529000", "depreciation": "None", "totalRevenue": "1470920000", "costOfRevenue": "259391000", "interestIncome": "None", "incomeBeforeTax": "82183000", "interestExpense": "18160000", "operatingIncome": "-157405000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "15222000", "reportedCurrency": "USD", "netInterestIncome": "-18160000", "nonInterestIncome": "None", "operatingExpenses": "1368934000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "259391000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36312000", "sellingGeneralAndAdministrative": "957912000", "netIncomeFromContinuingOperations": "66961000" }, "balance": { "goodwill": "852001000", "inventory": "105010000", "commonStock": "497620000", "currentDebt": "None", "investments": "None", "totalAssets": "4608691000", "longTermDebt": "1081963000", "shortTermDebt": "10725000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "76930000", "reportedCurrency": "USD", "retainedEarnings": "225270000", "totalLiabilities": "3446034000", "otherCurrentAssets": "340768000", "totalCurrentAssets": "1501305000", "currentLongTermDebt": "10725000", "longTermInvestments": "None", "shortTermInvestments": "15136000", "currentNetReceivables": "720989000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3107386000", "currentAccountsPayable": "371098000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2248651000", "totalShareholderEquity": "739899000", "capitalLeaseObligations": "1155963000", "otherCurrentLiabilities": "526736000", "totalCurrentLiabilities": "908559000", "otherNonCurrentLiabilities": "58931000", "totalNonCurrentLiabilities": "2537475000", "cashAndShortTermInvestments": "334538000", "commonStockSharesOutstanding": "142763328", "intangibleAssetsExcludingGoodwill": "76930000", "cashAndCashEquivalentsAtCarryingValue": "334538000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42770000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "993000", "operatingCashflow": "117994000", "capitalExpenditures": "38927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117353000", "cashflowFromInvestment": "-38869000", "stockBasedCompensation": "226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36312000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1470920000, "cost_of_revenue": 259391000, "gross_profit": 1211529000, "research_and_development": null, "selling_general_admin": 957912000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 100343000, "depreciation_amortisation": 36312000, "ebitda": 136655000, "interest_expense": 18160000, "interest_income": null, "other_non_operating": null, "pretax_income": 82183000, "tax_provision": 15222000, "effective_tax_rate": null, "net_income": 42770000, "net_income_continuing_ops": 66961000, "net_income_to_common": 42770000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 334538000, "short_term_investments": 15136000, "net_receivables": 720989000, "inventory": 105010000, "other_current_assets": null, "total_current_assets": 1501305000, "net_ppe": null, "goodwill": 852001000, "intangible_assets": 76930000, "goodwill_and_intangibles": 928931000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3107386000, "total_assets": 4608691000, "short_term_debt": 10725000, "accounts_payable": 371098000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 908559000, "long_term_debt": 1081963000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2537475000, "total_liabilities": 3446034000, "total_debt": 1092688000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 225270000, "total_equity": 739899000, "shares_outstanding": 142763328, "operating_cash_flow": 117994000, "stock_based_compensation": 226000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 38927000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38869000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -117353000, "free_cash_flow": 156921000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "100343000", "ebitda": "136655000", "netIncome": "42770000", "grossProfit": "1211529000", "depreciation": "None", "totalRevenue": "1470920000", "costOfRevenue": "259391000", "interestIncome": "None", "incomeBeforeTax": "82183000", "interestExpense": "18160000", "operatingIncome": "-157405000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "15222000", "reportedCurrency": "USD", "netInterestIncome": "-18160000", "nonInterestIncome": "None", "operatingExpenses": "1368934000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "259391000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36312000", "sellingGeneralAndAdministrative": "957912000", "netIncomeFromContinuingOperations": "66961000" }, "balance": { "goodwill": "852001000", "inventory": "105010000", "commonStock": "497620000", "currentDebt": "None", "investments": "None", "totalAssets": "4608691000", "longTermDebt": "1081963000", "shortTermDebt": "10725000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "76930000", "reportedCurrency": "USD", "retainedEarnings": "225270000", "totalLiabilities": "3446034000", "otherCurrentAssets": "340768000", "totalCurrentAssets": "1501305000", "currentLongTermDebt": "10725000", "longTermInvestments": "None", "shortTermInvestments": "15136000", "currentNetReceivables": "720989000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3107386000", "currentAccountsPayable": "371098000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2248651000", "totalShareholderEquity": "739899000", "capitalLeaseObligations": "1155963000", "otherCurrentLiabilities": "526736000", "totalCurrentLiabilities": "908559000", "otherNonCurrentLiabilities": "58931000", "totalNonCurrentLiabilities": "2537475000", "cashAndShortTermInvestments": "334538000", "commonStockSharesOutstanding": "142763328", "intangibleAssetsExcludingGoodwill": "76930000", "cashAndCashEquivalentsAtCarryingValue": "334538000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42770000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "993000", "operatingCashflow": "117994000", "capitalExpenditures": "38927000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-117353000", "cashflowFromInvestment": "-38869000", "stockBasedCompensation": "226000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36312000", "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": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "income_statement": { "revenue": 1439046000, "cost_of_revenue": 257781000, "gross_profit": 1181265000, "ebit": 75825000, "ebitda": 111176000, "pretax_income": 56564000, "tax_provision": 10713000, "net_income": 27047000, "net_income_to_common": 27047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 372766000, "total_current_assets": 1490640000, "total_assets": 4592909000, "short_term_debt": 16645000, "long_term_debt": 1077938000, "total_debt": 1094583000, "total_liabilities": 3477783000, "total_equity": 699158000, "shares_outstanding": 143263332, "goodwill_and_intangibles": 929049000 }, "cash_flow": { "operating_cash_flow": -14689000, "capital_expenditure": 23838000, "free_cash_flow": 9149000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217251, "ticker_id": 240, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75825000", "ebitda": "111176000", "netIncome": "27047000", "grossProfit": "1181265000", "depreciation": "None", "totalRevenue": "1439046000", "costOfRevenue": "257781000", "interestIncome": "None", "incomeBeforeTax": "56564000", "interestExpense": "17041000", "operatingIncome": "75825000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "10713000", "reportedCurrency": "USD", "netInterestIncome": "-17041000", "nonInterestIncome": "None", "operatingExpenses": "1105440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "257781000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35351000", "sellingGeneralAndAdministrative": "948257000", "netIncomeFromContinuingOperations": "44706000" }, "balance": { "goodwill": "852119000", "inventory": "106003000", "commonStock": "497394000", "currentDebt": "None", "investments": "None", "totalAssets": "4592909000", "longTermDebt": "1077938000", "shortTermDebt": "16645000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "76930000", "reportedCurrency": "USD", "retainedEarnings": "182500000", "totalLiabilities": "3477783000", "otherCurrentAssets": "289194000", "totalCurrentAssets": "1490640000", "currentLongTermDebt": "7645000", "longTermInvestments": "None", "shortTermInvestments": "16200000", "currentNetReceivables": "722677000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3102269000", "currentAccountsPayable": "383092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2344209000", "totalShareholderEquity": "699158000", "capitalLeaseObligations": "1160526000", "otherCurrentLiabilities": "435038000", "totalCurrentLiabilities": "834775000", "otherNonCurrentLiabilities": "67066000", "totalNonCurrentLiabilities": "2643008000", "cashAndShortTermInvestments": "372766000", "commonStockSharesOutstanding": "143263332", "intangibleAssetsExcludingGoodwill": "76930000", "cashAndCashEquivalentsAtCarryingValue": "372766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45851000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-453000", "operatingCashflow": "-14689000", "capitalExpenditures": "23838000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18484000", "cashflowFromInvestment": "-31638000", "stockBasedCompensation": "512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35351000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1439046000, "cost_of_revenue": 257781000, "gross_profit": 1181265000, "research_and_development": null, "selling_general_admin": 948257000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75825000, "depreciation_amortisation": 35351000, "ebitda": 111176000, "interest_expense": 17041000, "interest_income": null, "other_non_operating": null, "pretax_income": 56564000, "tax_provision": 10713000, "effective_tax_rate": null, "net_income": 27047000, "net_income_continuing_ops": 44706000, "net_income_to_common": 27047000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 372766000, "short_term_investments": 16200000, "net_receivables": 722677000, "inventory": 106003000, "other_current_assets": null, "total_current_assets": 1490640000, "net_ppe": null, "goodwill": 852119000, "intangible_assets": 76930000, "goodwill_and_intangibles": 929049000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3102269000, "total_assets": 4592909000, "short_term_debt": 16645000, "accounts_payable": 383092000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 834775000, "long_term_debt": 1077938000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2643008000, "total_liabilities": 3477783000, "total_debt": 1094583000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 182500000, "total_equity": 699158000, "shares_outstanding": 143263332, "operating_cash_flow": -14689000, "stock_based_compensation": 512000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23838000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31638000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18484000, "free_cash_flow": 9149000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "75825000", "ebitda": "111176000", "netIncome": "27047000", "grossProfit": "1181265000", "depreciation": "None", "totalRevenue": "1439046000", "costOfRevenue": "257781000", "interestIncome": "None", "incomeBeforeTax": "56564000", "interestExpense": "17041000", "operatingIncome": "75825000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "10713000", "reportedCurrency": "USD", "netInterestIncome": "-17041000", "nonInterestIncome": "None", "operatingExpenses": "1105440000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "257781000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35351000", "sellingGeneralAndAdministrative": "948257000", "netIncomeFromContinuingOperations": "44706000" }, "balance": { "goodwill": "852119000", "inventory": "106003000", "commonStock": "497394000", "currentDebt": "None", "investments": "None", "totalAssets": "4592909000", "longTermDebt": "1077938000", "shortTermDebt": "16645000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "76930000", "reportedCurrency": "USD", "retainedEarnings": "182500000", "totalLiabilities": "3477783000", "otherCurrentAssets": "289194000", "totalCurrentAssets": "1490640000", "currentLongTermDebt": "7645000", "longTermInvestments": "None", "shortTermInvestments": "16200000", "currentNetReceivables": "722677000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3102269000", "currentAccountsPayable": "383092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2344209000", "totalShareholderEquity": "699158000", "capitalLeaseObligations": "1160526000", "otherCurrentLiabilities": "435038000", "totalCurrentLiabilities": "834775000", "otherNonCurrentLiabilities": "67066000", "totalNonCurrentLiabilities": "2643008000", "cashAndShortTermInvestments": "372766000", "commonStockSharesOutstanding": "143263332", "intangibleAssetsExcludingGoodwill": "76930000", "cashAndCashEquivalentsAtCarryingValue": "372766000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45851000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-453000", "operatingCashflow": "-14689000", "capitalExpenditures": "23838000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18484000", "cashflowFromInvestment": "-31638000", "stockBasedCompensation": "512000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35351000", "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": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "income_statement": { "revenue": 1346034000, "cost_of_revenue": 598123000, "gross_profit": 747911000, "ebit": 26187000, "ebitda": 62169000, "pretax_income": 8827000, "tax_provision": -1954000, "net_income": -4152999, "net_income_to_common": -4152999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 437577000, "total_current_assets": 1618085000, "total_assets": 5102767000, "short_term_debt": 61033000, "long_term_debt": 1168253000, "total_debt": 1229286000, "total_liabilities": 4020451000, "total_equity": 670896000, "shares_outstanding": 142113330, "goodwill_and_intangibles": 921634000 }, "cash_flow": { "operating_cash_flow": 67499000, "capital_expenditure": 57449000, "free_cash_flow": 124948000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217252, "ticker_id": 240, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "26187000", "ebitda": "62169000", "netIncome": "-4152999", "grossProfit": "747911000", "depreciation": "None", "totalRevenue": "1346034000", "costOfRevenue": "598123000", "interestIncome": "None", "incomeBeforeTax": "8827000", "interestExpense": "9571000", "operatingIncome": "171880000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1954000", "reportedCurrency": "USD", "netInterestIncome": "-9571000", "nonInterestIncome": "None", "operatingExpenses": "576031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "598123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35982000", "sellingGeneralAndAdministrative": "265159000", "netIncomeFromContinuingOperations": "4749000" }, "balance": { "goodwill": "844704000", "inventory": "105485000", "commonStock": "496882000", "currentDebt": "None", "investments": "None", "totalAssets": "5102767000", "longTermDebt": "1168253000", "shortTermDebt": "61033000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "76930000", "reportedCurrency": "USD", "retainedEarnings": "155453000", "totalLiabilities": "4020451000", "otherCurrentAssets": "289266400", "totalCurrentAssets": "1618085000", "currentLongTermDebt": "18605000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "785756600", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3484682000", "currentAccountsPayable": "474543000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2396617000", "totalShareholderEquity": "670896000", "capitalLeaseObligations": "1209759000", "otherCurrentLiabilities": "458528000", "totalCurrentLiabilities": "994104000", "otherNonCurrentLiabilities": "319554000", "totalNonCurrentLiabilities": "3026346999", "cashAndShortTermInvestments": "437577000", "commonStockSharesOutstanding": "142113330", "intangibleAssetsExcludingGoodwill": "76930000", "cashAndCashEquivalentsAtCarryingValue": "437577000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10781000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2221000", "operatingCashflow": "67499000", "capitalExpenditures": "57449000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17892000", "cashflowFromInvestment": "-56706000", "stockBasedCompensation": "181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35982000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1346034000, "cost_of_revenue": 598123000, "gross_profit": 747911000, "research_and_development": null, "selling_general_admin": 265159000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 26187000, "depreciation_amortisation": 35982000, "ebitda": 62169000, "interest_expense": 9571000, "interest_income": null, "other_non_operating": null, "pretax_income": 8827000, "tax_provision": -1954000, "effective_tax_rate": null, "net_income": -4152999, "net_income_continuing_ops": 4749000, "net_income_to_common": -4152999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 437577000, "short_term_investments": null, "net_receivables": 785756600, "inventory": 105485000, "other_current_assets": null, "total_current_assets": 1618085000, "net_ppe": null, "goodwill": 844704000, "intangible_assets": 76930000, "goodwill_and_intangibles": 921634000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3484682000, "total_assets": 5102767000, "short_term_debt": 61033000, "accounts_payable": 474543000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 994104000, "long_term_debt": 1168253000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3026346999, "total_liabilities": 4020451000, "total_debt": 1229286000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 155453000, "total_equity": 670896000, "shares_outstanding": 142113330, "operating_cash_flow": 67499000, "stock_based_compensation": 181000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57449000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56706000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17892000, "free_cash_flow": 124948000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "26187000", "ebitda": "62169000", "netIncome": "-4152999", "grossProfit": "747911000", "depreciation": "None", "totalRevenue": "1346034000", "costOfRevenue": "598123000", "interestIncome": "None", "incomeBeforeTax": "8827000", "interestExpense": "9571000", "operatingIncome": "171880000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-1954000", "reportedCurrency": "USD", "netInterestIncome": "-9571000", "nonInterestIncome": "None", "operatingExpenses": "576031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "598123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35982000", "sellingGeneralAndAdministrative": "265159000", "netIncomeFromContinuingOperations": "4749000" }, "balance": { "goodwill": "844704000", "inventory": "105485000", "commonStock": "496882000", "currentDebt": "None", "investments": "None", "totalAssets": "5102767000", "longTermDebt": "1168253000", "shortTermDebt": "61033000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "76930000", "reportedCurrency": "USD", "retainedEarnings": "155453000", "totalLiabilities": "4020451000", "otherCurrentAssets": "289266400", "totalCurrentAssets": "1618085000", "currentLongTermDebt": "18605000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "785756600", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3484682000", "currentAccountsPayable": "474543000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2396617000", "totalShareholderEquity": "670896000", "capitalLeaseObligations": "1209759000", "otherCurrentLiabilities": "458528000", "totalCurrentLiabilities": "994104000", "otherNonCurrentLiabilities": "319554000", "totalNonCurrentLiabilities": "3026346999", "cashAndShortTermInvestments": "437577000", "commonStockSharesOutstanding": "142113330", "intangibleAssetsExcludingGoodwill": "76930000", "cashAndCashEquivalentsAtCarryingValue": "437577000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10781000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2221000", "operatingCashflow": "67499000", "capitalExpenditures": "57449000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17892000", "cashflowFromInvestment": "-56706000", "stockBasedCompensation": "181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35982000", "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": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "income_statement": { "revenue": 1377727000, "cost_of_revenue": 595580000, "gross_profit": 782147000, "ebit": 65010000, "ebitda": 100498000, "pretax_income": 45969000, "tax_provision": 7261000, "net_income": 20838000, "net_income_to_common": 20838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 140963328, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 88653000, "capital_expenditure": 25009000, "free_cash_flow": 113662000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217254, "ticker_id": 240, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65010000", "ebitda": "100498000", "netIncome": "20838000", "grossProfit": "782147000", "depreciation": "None", "totalRevenue": "1377727000", "costOfRevenue": "595580000", "interestIncome": "None", "incomeBeforeTax": "45969000", "interestExpense": "19041000", "operatingIncome": "225140000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7261000", "reportedCurrency": "USD", "netInterestIncome": "-19041000", "nonInterestIncome": "None", "operatingExpenses": "557007000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "595580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35488000", "sellingGeneralAndAdministrative": "246540000", "netIncomeFromContinuingOperations": "38708000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "140963328", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38708000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "350000", "operatingCashflow": "88653000", "capitalExpenditures": "25009000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23908000", "cashflowFromInvestment": "-24773000", "stockBasedCompensation": "181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35488000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1377727000, "cost_of_revenue": 595580000, "gross_profit": 782147000, "research_and_development": null, "selling_general_admin": 246540000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65010000, "depreciation_amortisation": 35488000, "ebitda": 100498000, "interest_expense": 19041000, "interest_income": null, "other_non_operating": null, "pretax_income": 45969000, "tax_provision": 7261000, "effective_tax_rate": null, "net_income": 20838000, "net_income_continuing_ops": 38708000, "net_income_to_common": 20838000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 140963328, "operating_cash_flow": 88653000, "stock_based_compensation": 181000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25009000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24773000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -23908000, "free_cash_flow": 113662000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65010000", "ebitda": "100498000", "netIncome": "20838000", "grossProfit": "782147000", "depreciation": "None", "totalRevenue": "1377727000", "costOfRevenue": "595580000", "interestIncome": "None", "incomeBeforeTax": "45969000", "interestExpense": "19041000", "operatingIncome": "225140000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "7261000", "reportedCurrency": "USD", "netInterestIncome": "-19041000", "nonInterestIncome": "None", "operatingExpenses": "557007000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "595580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35488000", "sellingGeneralAndAdministrative": "246540000", "netIncomeFromContinuingOperations": "38708000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "140963328", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38708000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "350000", "operatingCashflow": "88653000", "capitalExpenditures": "25009000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-23908000", "cashflowFromInvestment": "-24773000", "stockBasedCompensation": "181000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35488000", "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": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "income_statement": { "revenue": 1368734000, "cost_of_revenue": 598291000, "gross_profit": 770443000, "ebit": 77665000, "ebitda": 112335000, "pretax_income": 67817000, "tax_provision": 12111000, "net_income": 33076000, "net_income_to_common": 33076000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": 142763328, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 43222000, "capital_expenditure": 33643000, "free_cash_flow": 76865000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 217255, "ticker_id": 240, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:53:03.387268+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77665000", "ebitda": "112335000", "netIncome": "33076000", "grossProfit": "770443000", "depreciation": "None", "totalRevenue": "1368734000", "costOfRevenue": "598291000", "interestIncome": "None", "incomeBeforeTax": "67817000", "interestExpense": "18692000", "operatingIncome": "221165000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "12111000", "reportedCurrency": "USD", "netInterestIncome": "-18692000", "nonInterestIncome": "None", "operatingExpenses": "549278000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "598291000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34670000", "sellingGeneralAndAdministrative": "234720000", "netIncomeFromContinuingOperations": "55706000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "142763328", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55706000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-39000", "operatingCashflow": "43222000", "capitalExpenditures": "33643000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56037000", "cashflowFromInvestment": "-35057000", "stockBasedCompensation": "182000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34670000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1368734000, "cost_of_revenue": 598291000, "gross_profit": 770443000, "research_and_development": null, "selling_general_admin": 234720000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77665000, "depreciation_amortisation": 34670000, "ebitda": 112335000, "interest_expense": 18692000, "interest_income": null, "other_non_operating": null, "pretax_income": 67817000, "tax_provision": 12111000, "effective_tax_rate": null, "net_income": 33076000, "net_income_continuing_ops": 55706000, "net_income_to_common": 33076000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": 142763328, "operating_cash_flow": 43222000, "stock_based_compensation": 182000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33643000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -35057000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -56037000, "free_cash_flow": 76865000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77665000", "ebitda": "112335000", "netIncome": "33076000", "grossProfit": "770443000", "depreciation": "None", "totalRevenue": "1368734000", "costOfRevenue": "598291000", "interestIncome": "None", "incomeBeforeTax": "67817000", "interestExpense": "18692000", "operatingIncome": "221165000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "12111000", "reportedCurrency": "USD", "netInterestIncome": "-18692000", "nonInterestIncome": "None", "operatingExpenses": "549278000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "598291000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "34670000", "sellingGeneralAndAdministrative": "234720000", "netIncomeFromContinuingOperations": "55706000" }, "balance": { "goodwill": "None", "inventory": "None", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "None", "longTermDebt": "None", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "None", "reportedCurrency": "None", "retainedEarnings": "None", "totalLiabilities": "None", "otherCurrentAssets": "None", "totalCurrentAssets": "None", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "None", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "None", "currentAccountsPayable": "None", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "None", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "None", "totalCurrentLiabilities": "None", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "None", "cashAndShortTermInvestments": "None", "commonStockSharesOutstanding": "142763328", "intangibleAssetsExcludingGoodwill": "None", "cashAndCashEquivalentsAtCarryingValue": "None", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55706000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-39000", "operatingCashflow": "43222000", "capitalExpenditures": "33643000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-56037000", "cashflowFromInvestment": "-35057000", "stockBasedCompensation": "182000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34670000", "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": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "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" ] } } }