{ "ticker": { "uuid": "aee04f53-2943-47e5-a1fc-eab04a91e9eb", "symbol": "ALB", "name": "Albemarle Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/aee04f53-2943-47e5-a1fc-eab04a91e9eb/", "api_url": "https://sharemaestro.com/factors/api/tickers/aee04f53-2943-47e5-a1fc-eab04a91e9eb/" }, "ticker_metadata": { "id": 160, "uuid": "aee04f53-2943-47e5-a1fc-eab04a91e9eb", "symbol": "ALB", "name": "Albemarle Corp", "asset_type": "equity", "market_cap": 20929862000, "stock_exchange_id": 3, "industry": "Specialty Chemicals", "sector": "Basic Materials", "description": "Albemarle Corporation is a fine chemical manufacturing company based in Charlotte, North Carolina.", "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": "aee04f53-2943-47e5-a1fc-eab04a91e9eb", "symbol": "ALB", "name": "Albemarle Corp", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Basic Materials", "industry": "Specialty Chemicals", "page_url": "https://sharemaestro.com/factors/ticker/aee04f53-2943-47e5-a1fc-eab04a91e9eb/", "api_url": "https://sharemaestro.com/factors/api/tickers/aee04f53-2943-47e5-a1fc-eab04a91e9eb/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.28, "value": 0.18, "quality": 0.22, "momentum": 0.96, "coverage": 0.909, "confidence": 0.909, "delta": null }, "headline_factors": { "price": 155.44, "market_cap": 18436272080, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": 0.0417, "shareholder_yield": 0.0194, "roe": -0.0236, "piotroski_f_score": 5, "momentum_12_1": 2.4619, "volatility_252d": 0.5852 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:52.693524+00:00", "batch_id": "" }, "size": { "price_close": 155.44, "market_cap": 18436272080, "market_cap_usd": 18436272080, "enterprise_value": 19228294080, "shares_outstanding": 118607000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 1.8717, "ptbv_ratio": 2.261, "ps_ratio": 3.3554, "pcf_ratio": 17.0213, "pfcf_ratio": 11.6026, "ev_ebitda": 23.9764, "ev_ebit": 63.0345, "ev_sales": 3.4995, "ev_fcf": 12.101, "earnings_yield": null, "fcf_yield": 0.0826, "price_to_sales": 3.3554, "price_to_book": 1.8717, "price_to_cashflow": 17.0213, "ebitda_to_ev": 0.0417, "sales_yield": 0.2858 }, "yield": { "dividend_yield": 0.0194, "buyback_yield": 0, "shareholder_yield": 0.0194, "debt_paydown_yield": null, "total_yield": 0.0194 }, "quality": { "gross_margin": 0.1853, "operating_margin": 0.0555, "net_margin": -0.0424, "ebitda_margin": 0.146, "fcf_margin": 0.2892, "roe": -0.0236, "roa": -0.0154, "roic": 0.0215, "roc_greenblatt": null, "asset_turnover": 0.3629, "cash_conversion": -6.823, "accruals_ratio": -0.0869, "sbc_to_revenue": 0.0075, "piotroski_f_score": 5, "altman_z_score": 3.2092, "earnings_stability_5y": 2.4609, "revenue_stability_5y": 0.446, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.0673, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 0.5108, "net_debt_to_ebitda": 0.9876, "debt_to_assets": 0.1243, "interest_coverage": 1.5905, "current_ratio": 2.0681, "quick_ratio": 1.2134, "net_debt": 792022000, "local_beta": 0.0017, "volatility_252d": 0.5852, "volatility_60d": 1.2424, "max_drawdown_12m": -0.2362, "risk_adjusted_momentum": 4.2072 }, "growth": { "revenue_growth_1y": 0.0787, "revenue_growth_3y_cagr": -0.111, "revenue_growth_5y_cagr": 0.1045, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.348, "book_value_growth_1y": -0.0445, "revenue_growth": 0.0787, "earnings_growth": null }, "momentum": { "price_return_1m": -0.2362, "price_return_3m": -0.0398, "price_return_6m": 0.2486, "price_return_9m": 0.9272, "price_return_12m": 1.6441, "price_return_12m_ex1m": 2.4619, "momentum_6m": 0.2486, "momentum_12m": 1.6441, "momentum_12_1": 2.4619, "distance_from_52w_high": -0.2362, "distance_from_52w_low": 1.7735, "relative_strength": 1.5441 }, "raw_ttm": { "revenue_ttm": 5494583000, "gross_profit_ttm": 1018186000, "ebit_ttm": 305044000, "ebitda_ttm": 801968000, "net_income_ttm": -232885000, "eps_diluted_ttm": -1.9635, "operating_cash_flow_ttm": 1083128000, "capital_expenditure_ttm": 505853000, "fcf_ttm": 1588981000, "dividends_paid_ttm": 357340000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 191795000, "cash_and_equivalents": 1089809000, "total_current_assets": 3259183000, "total_current_liabilities": 1575931000, "net_ppe": null, "total_assets": 15139578000, "total_debt": 1881831000, "total_equity": 9850174000, "net_working_capital": 668071000, "book_value_per_share": 83.0488, "retained_earnings": 4843335000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 8154153000, "tangible_book_per_share": 68.7493 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 47, "rank_ptbv": 46, "rank_ps": 67, "rank_pcf": 70, "rank_ev_ebitda": 82, "rank_ev_ebit": 94, "rank_earnings_yield": 50, "rank_fcf_yield": 49, "rank_dividend_yield": 36, "rank_shareholder_yield": 36, "rank_total_yield": 36, "rank_roe": 74, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 85, "rank_fcf_margin": 31, "rank_piotroski": 56, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 47, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 6 }, "composites": { "value_composite": 82, "quality_composite": 78, "momentum_composite": 4, "growth_composite": 32, "yield_composite": 24, "svqf_composite": 25, "vc1_composite": 81, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 72, "quality_value_composite": 0.199, "os_score": 0.28, "value_percentile": 0.18, "quality_percentile": 0.22, "momentum_percentile": 0.96, "factor_coverage": 0.909, "signal_confidence": 0.909, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 75, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3455, "ticker_id": 160, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:52.693524+00:00", "batch_id": "", "os_score_delta": null, "price_close": 155.44, "market_cap": 18436272080, "market_cap_usd": 18436272080, "enterprise_value": 19228294080, "shares_outstanding": 118607000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.87166969, "ptbv_ratio": 2.26096715, "ps_ratio": 3.35535419, "pcf_ratio": 17.0213235, "pfcf_ratio": 11.60257554, "ev_ebitda": 23.97638569, "ev_ebit": 63.03449365, "ev_sales": 3.49950016, "ev_fcf": 12.10102203, "earnings_yield": null, "fcf_yield": 0.08263765, "dividend_yield": 0.01938244, "buyback_yield": 0, "shareholder_yield": 0.01938244, "debt_paydown_yield": null, "total_yield": 0.01938244, "gross_margin": 0.18530724, "operating_margin": 0.05551722, "net_margin": -0.04238447, "ebitda_margin": 0.14595612, "fcf_margin": 0.28919046, "roe": -0.02364273, "roa": -0.01538253, "roic": 0.02149772, "roc_greenblatt": null, "asset_turnover": 0.36292841, "cash_conversion": -6.82302853, "accruals_ratio": -0.08692534, "sbc_to_revenue": 0.00749611, "debt_to_equity": 0.5107993, "net_debt_to_ebitda": 0.98759801, "debt_to_assets": 0.12429878, "interest_coverage": 1.59046899, "current_ratio": 2.06810006, "quick_ratio": 1.21339259, "net_debt": 792022000, "revenue_growth_1y": 0.07870787, "revenue_growth_3y_cagr": -0.11101949, "revenue_growth_5y_cagr": 0.10448598, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.34800524, "book_value_growth_1y": -0.04448483, "piotroski_f_score": 5, "altman_z_score": 3.20923376, "earnings_stability_5y": 2.460903, "revenue_stability_5y": 0.445974, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.23624214, "price_return_3m": -0.03975645, "price_return_6m": 0.24860933, "price_return_9m": 0.92723283, "price_return_12m": 1.64406803, "price_return_12m_ex1m": 2.46191923, "distance_from_52w_high": -0.23624214, "distance_from_52w_low": 1.77350044, "relative_strength": 1.54410445, "local_beta": 0.0017, "volatility_252d": 0.585166, "volatility_60d": 1.242383, "max_drawdown_12m": -0.23624214, "revenue_ttm": 5494583000, "gross_profit_ttm": 1018186000, "ebit_ttm": 305044000, "ebitda_ttm": 801968000, "net_income_ttm": -232885000, "eps_diluted_ttm": -1.96350131, "operating_cash_flow_ttm": 1083128000, "capital_expenditure_ttm": 505853000, "fcf_ttm": 1588981000, "dividends_paid_ttm": 357340000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 191795000, "cash_and_equivalents": 1089809000, "total_current_assets": 3259183000, "total_current_liabilities": 1575931000, "net_ppe": null, "total_assets": 15139578000, "total_debt": 1881831000, "total_equity": 9850174000, "net_working_capital": 668071000, "book_value_per_share": 83.04884197, "retained_earnings": 4843335000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 8154153000, "tangible_book_per_share": 68.74934026, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 47, "rank_ptbv": 46, "rank_ps": 67, "rank_pcf": 70, "rank_ev_ebitda": 82, "rank_ev_ebit": 94, "rank_earnings_yield": 50, "rank_fcf_yield": 49, "rank_dividend_yield": 36, "rank_shareholder_yield": 36, "rank_total_yield": 36, "rank_roe": 74, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 85, "rank_fcf_margin": 31, "rank_piotroski": 56, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 47, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 6, "value_composite": 82, "quality_composite": 78, "momentum_composite": 4, "growth_composite": 32, "yield_composite": 24, "svqf_composite": 25, "vc1_composite": 81, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 72, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 75, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 155.44, "os": 0.28, "value": 0.18, "quality": 0.22, "momentum": 0.96, "confidence": 0.909, "coverage": 0.909, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0.0194, "roe": -0.0236, "momentum_12_1": 2.4619, "complete_fields": { "id": 3455, "ticker_id": 160, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:51:52.693524+00:00", "batch_id": "", "os_score_delta": null, "price_close": 155.44, "market_cap": 18436272080, "market_cap_usd": 18436272080, "enterprise_value": 19228294080, "shares_outstanding": 118607000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 1.87166969, "ptbv_ratio": 2.26096715, "ps_ratio": 3.35535419, "pcf_ratio": 17.0213235, "pfcf_ratio": 11.60257554, "ev_ebitda": 23.97638569, "ev_ebit": 63.03449365, "ev_sales": 3.49950016, "ev_fcf": 12.10102203, "earnings_yield": null, "fcf_yield": 0.08263765, "dividend_yield": 0.01938244, "buyback_yield": 0, "shareholder_yield": 0.01938244, "debt_paydown_yield": null, "total_yield": 0.01938244, "gross_margin": 0.18530724, "operating_margin": 0.05551722, "net_margin": -0.04238447, "ebitda_margin": 0.14595612, "fcf_margin": 0.28919046, "roe": -0.02364273, "roa": -0.01538253, "roic": 0.02149772, "roc_greenblatt": null, "asset_turnover": 0.36292841, "cash_conversion": -6.82302853, "accruals_ratio": -0.08692534, "sbc_to_revenue": 0.00749611, "debt_to_equity": 0.5107993, "net_debt_to_ebitda": 0.98759801, "debt_to_assets": 0.12429878, "interest_coverage": 1.59046899, "current_ratio": 2.06810006, "quick_ratio": 1.21339259, "net_debt": 792022000, "revenue_growth_1y": 0.07870787, "revenue_growth_3y_cagr": -0.11101949, "revenue_growth_5y_cagr": 0.10448598, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.34800524, "book_value_growth_1y": -0.04448483, "piotroski_f_score": 5, "altman_z_score": 3.20923376, "earnings_stability_5y": 2.460903, "revenue_stability_5y": 0.445974, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.23624214, "price_return_3m": -0.03975645, "price_return_6m": 0.24860933, "price_return_9m": 0.92723283, "price_return_12m": 1.64406803, "price_return_12m_ex1m": 2.46191923, "distance_from_52w_high": -0.23624214, "distance_from_52w_low": 1.77350044, "relative_strength": 1.54410445, "local_beta": 0.0017, "volatility_252d": 0.585166, "volatility_60d": 1.242383, "max_drawdown_12m": -0.23624214, "revenue_ttm": 5494583000, "gross_profit_ttm": 1018186000, "ebit_ttm": 305044000, "ebitda_ttm": 801968000, "net_income_ttm": -232885000, "eps_diluted_ttm": -1.96350131, "operating_cash_flow_ttm": 1083128000, "capital_expenditure_ttm": 505853000, "fcf_ttm": 1588981000, "dividends_paid_ttm": 357340000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 191795000, "cash_and_equivalents": 1089809000, "total_current_assets": 3259183000, "total_current_liabilities": 1575931000, "net_ppe": null, "total_assets": 15139578000, "total_debt": 1881831000, "total_equity": 9850174000, "net_working_capital": 668071000, "book_value_per_share": 83.04884197, "retained_earnings": 4843335000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 8154153000, "tangible_book_per_share": 68.74934026, "universe_ticker_count": 3577, "sector": "Basic Materials", "rank_pe": 50, "rank_pb": 47, "rank_ptbv": 46, "rank_ps": 67, "rank_pcf": 70, "rank_ev_ebitda": 82, "rank_ev_ebit": 94, "rank_earnings_yield": 50, "rank_fcf_yield": 49, "rank_dividend_yield": 36, "rank_shareholder_yield": 36, "rank_total_yield": 36, "rank_roe": 74, "rank_roc": 50, "rank_roic": 73, "rank_gross_margin": 85, "rank_fcf_margin": 31, "rank_piotroski": 56, "rank_accruals": 25, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 47, "rank_momentum_12m": 6, "rank_momentum_12m_ex1m": 4, "rank_relative_strength": 6, "value_composite": 82, "quality_composite": 78, "momentum_composite": 4, "growth_composite": 32, "yield_composite": 24, "svqf_composite": 25, "vc1_composite": 81, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 72, "factor_coverage": 0.909, "signal_confidence": 0.909, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 3, "small_cap_core_rank": 75, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "income_statement": { "revenue": 5142733000, "cost_of_revenue": 4471114000, "gross_profit": 671619000, "ebit": 93788000, "ebitda": 754366000, "pretax_income": -308329000, "tax_provision": 156881000, "net_income": -510628000, "net_income_to_common": -510628000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1618001000, "total_current_assets": 4008139000, "total_assets": 16374211000, "short_term_debt": 74077000, "long_term_debt": 3119464000, "total_debt": 3193541000, "total_liabilities": 6592750000, "total_equity": 9533365000, "shares_outstanding": 117701000, "goodwill_and_intangibles": 1713890000 }, "cash_flow": { "operating_cash_flow": 1282267000, "capital_expenditure": 589801000, "free_cash_flow": 1872068000, "dividends_paid": 357280000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 213089, "ticker_id": 160, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "93788000", "ebitda": "754366000", "netIncome": "-510628000", "grossProfit": "671619000", "depreciation": "None", "totalRevenue": "5142733000", "costOfRevenue": "4471114000", "interestIncome": "196551000", "incomeBeforeTax": "-308329000", "interestExpense": "207651000", "operatingIncome": "93788000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "156881000", "reportedCurrency": "USD", "netInterestIncome": "-207651000", "nonInterestIncome": "None", "operatingExpenses": "577831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51398000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4471114000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "660578000", "sellingGeneralAndAdministrative": "550036000", "netIncomeFromContinuingOperations": "-465210000" }, "balance": { "goodwill": "1499657000", "inventory": "1179271000", "commonStock": "1178000", "currentDebt": "None", "investments": "None", "totalAssets": "16374211000", "longTermDebt": "3119464000", "shortTermDebt": "74077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "214233000", "reportedCurrency": "USD", "retainedEarnings": "4613676000", "totalLiabilities": "6592750000", "otherCurrentAssets": "446094000", "totalCurrentAssets": "4008139000", "currentLongTermDebt": "74077000", "longTermInvestments": "900926000", "shortTermInvestments": "None", "currentNetReceivables": "764773000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12366072000", "currentAccountsPayable": "913529000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8728815000", "shortLongTermDebtTotal": "3296651000", "totalShareholderEquity": "9533365000", "capitalLeaseObligations": "103110000", "otherCurrentLiabilities": "717348000", "totalCurrentLiabilities": "1798044000", "otherNonCurrentLiabilities": "68865000", "totalNonCurrentLiabilities": "4794706000", "cashAndShortTermInvestments": "1618001000", "commonStockSharesOutstanding": "117701000", "intangibleAssetsExcludingGoodwill": "214233000", "cashAndCashEquivalentsAtCarryingValue": "1618001000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-465210000", "profitLoss": "None", "dividendPayout": "357280000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "212351000", "operatingCashflow": "1282267000", "capitalExpenditures": "589801000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-834187000", "cashflowFromInvestment": "-146007000", "stockBasedCompensation": "40271000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "357280000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "658678000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5142733000, "cost_of_revenue": 4471114000, "gross_profit": 671619000, "research_and_development": 51398000, "selling_general_admin": 550036000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 93788000, "depreciation_amortisation": 660578000, "ebitda": 754366000, "interest_expense": 207651000, "interest_income": null, "other_non_operating": null, "pretax_income": -308329000, "tax_provision": 156881000, "effective_tax_rate": null, "net_income": -510628000, "net_income_continuing_ops": -465210000, "net_income_to_common": -510628000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1618001000, "short_term_investments": null, "net_receivables": 764773000, "inventory": 1179271000, "other_current_assets": null, "total_current_assets": 4008139000, "net_ppe": null, "goodwill": 1499657000, "intangible_assets": 214233000, "goodwill_and_intangibles": 1713890000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12366072000, "total_assets": 16374211000, "short_term_debt": 74077000, "accounts_payable": 913529000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1798044000, "long_term_debt": 3119464000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4794706000, "total_liabilities": 6592750000, "total_debt": 3193541000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4613676000, "total_equity": 9533365000, "shares_outstanding": 117701000, "operating_cash_flow": 1282267000, "stock_based_compensation": 40271000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 589801000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -146007000, "dividends_paid": 357280000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -834187000, "free_cash_flow": 1872068000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "93788000", "ebitda": "754366000", "netIncome": "-510628000", "grossProfit": "671619000", "depreciation": "None", "totalRevenue": "5142733000", "costOfRevenue": "4471114000", "interestIncome": "196551000", "incomeBeforeTax": "-308329000", "interestExpense": "207651000", "operatingIncome": "93788000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "156881000", "reportedCurrency": "USD", "netInterestIncome": "-207651000", "nonInterestIncome": "None", "operatingExpenses": "577831000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51398000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4471114000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "660578000", "sellingGeneralAndAdministrative": "550036000", "netIncomeFromContinuingOperations": "-465210000" }, "balance": { "goodwill": "1499657000", "inventory": "1179271000", "commonStock": "1178000", "currentDebt": "None", "investments": "None", "totalAssets": "16374211000", "longTermDebt": "3119464000", "shortTermDebt": "74077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "214233000", "reportedCurrency": "USD", "retainedEarnings": "4613676000", "totalLiabilities": "6592750000", "otherCurrentAssets": "446094000", "totalCurrentAssets": "4008139000", "currentLongTermDebt": "74077000", "longTermInvestments": "900926000", "shortTermInvestments": "None", "currentNetReceivables": "764773000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12366072000", "currentAccountsPayable": "913529000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8728815000", "shortLongTermDebtTotal": "3296651000", "totalShareholderEquity": "9533365000", "capitalLeaseObligations": "103110000", "otherCurrentLiabilities": "717348000", "totalCurrentLiabilities": "1798044000", "otherNonCurrentLiabilities": "68865000", "totalNonCurrentLiabilities": "4794706000", "cashAndShortTermInvestments": "1618001000", "commonStockSharesOutstanding": "117701000", "intangibleAssetsExcludingGoodwill": "214233000", "cashAndCashEquivalentsAtCarryingValue": "1618001000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-465210000", "profitLoss": "None", "dividendPayout": "357280000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "212351000", "operatingCashflow": "1282267000", "capitalExpenditures": "589801000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-834187000", "cashflowFromInvestment": "-146007000", "stockBasedCompensation": "40271000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "357280000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "658678000", "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": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "income_statement": { "revenue": 5377526000, "cost_of_revenue": 5317287000, "gross_profit": 60238999, "ebit": -636006000, "ebitda": -45068000, "pretax_income": -1048392000, "tax_provision": 87085000, "net_income": -1179449000, "net_income_to_common": -1179449000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1192230000, "total_current_assets": 3842262000, "total_assets": 16609649000, "short_term_debt": 398023000, "long_term_debt": 3118142000, "total_debt": 3516165000, "total_liabilities": 6409961000, "total_equity": 9961517000, "shares_outstanding": 117516000, "goodwill_and_intangibles": 1813467000 }, "cash_flow": { "operating_cash_flow": 687876000, "capital_expenditure": 1680529000, "free_cash_flow": 2368405000, "dividends_paid": 311276000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 213094, "ticker_id": 160, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-636006000", "ebitda": "-45068000", "netIncome": "-1179449000", "grossProfit": "60238999", "depreciation": "None", "totalRevenue": "5377526000", "costOfRevenue": "5317287000", "interestIncome": "236319000", "incomeBeforeTax": "-1048392000", "interestExpense": "165619000", "operatingIncome": "-636006000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "87085000", "reportedCurrency": "USD", "netInterestIncome": "-165619000", "nonInterestIncome": "None", "operatingExpenses": "696245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "86720000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5317287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "590938000", "sellingGeneralAndAdministrative": "618048000", "netIncomeFromContinuingOperations": "-1135477000" }, "balance": { "goodwill": "1582714000", "inventory": "1502531000", "commonStock": "1176000", "currentDebt": "None", "investments": "None", "totalAssets": "16609649000", "longTermDebt": "3118142000", "shortTermDebt": "398023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "230753000", "reportedCurrency": "USD", "retainedEarnings": "5481692000", "totalLiabilities": "6409961000", "otherCurrentAssets": "81941000", "totalCurrentAssets": "3842262000", "currentLongTermDebt": "398023000", "longTermInvestments": "1117739000", "shortTermInvestments": "None", "currentNetReceivables": "1065560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12767387000", "currentAccountsPayable": "943887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9450309000", "shortLongTermDebtTotal": "3615679000", "totalShareholderEquity": "9961517000", "capitalLeaseObligations": "99514000", "otherCurrentLiabilities": "527164000", "totalCurrentLiabilities": "1966464000", "otherNonCurrentLiabilities": "101477000", "totalNonCurrentLiabilities": "4443497000", "cashAndShortTermInvestments": "1192230000", "commonStockSharesOutstanding": "117516000", "intangibleAssetsExcludingGoodwill": "230753000", "cashAndCashEquivalentsAtCarryingValue": "1192230000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1135477000", "profitLoss": "None", "dividendPayout": "311276000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1055036000", "operatingCashflow": "687876000", "capitalExpenditures": "1680529000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1241735000", "cashflowFromInvestment": "-1584772000", "stockBasedCompensation": "32141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "311276000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2237124000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "588638000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5377526000, "cost_of_revenue": 5317287000, "gross_profit": 60238999, "research_and_development": 86720000, "selling_general_admin": 618048000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -636006000, "depreciation_amortisation": 590938000, "ebitda": -45068000, "interest_expense": 165619000, "interest_income": null, "other_non_operating": null, "pretax_income": -1048392000, "tax_provision": 87085000, "effective_tax_rate": null, "net_income": -1179449000, "net_income_continuing_ops": -1135477000, "net_income_to_common": -1179449000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1192230000, "short_term_investments": null, "net_receivables": 1065560000, "inventory": 1502531000, "other_current_assets": null, "total_current_assets": 3842262000, "net_ppe": null, "goodwill": 1582714000, "intangible_assets": 230753000, "goodwill_and_intangibles": 1813467000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12767387000, "total_assets": 16609649000, "short_term_debt": 398023000, "accounts_payable": 943887000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1966464000, "long_term_debt": 3118142000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4443497000, "total_liabilities": 6409961000, "total_debt": 3516165000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5481692000, "total_equity": 9961517000, "shares_outstanding": 117516000, "operating_cash_flow": 687876000, "stock_based_compensation": 32141000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1680529000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1584772000, "dividends_paid": 311276000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1241735000, "free_cash_flow": 2368405000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-636006000", "ebitda": "-45068000", "netIncome": "-1179449000", "grossProfit": "60238999", "depreciation": "None", "totalRevenue": "5377526000", "costOfRevenue": "5317287000", "interestIncome": "236319000", "incomeBeforeTax": "-1048392000", "interestExpense": "165619000", "operatingIncome": "-636006000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "87085000", "reportedCurrency": "USD", "netInterestIncome": "-165619000", "nonInterestIncome": "None", "operatingExpenses": "696245000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "86720000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5317287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "590938000", "sellingGeneralAndAdministrative": "618048000", "netIncomeFromContinuingOperations": "-1135477000" }, "balance": { "goodwill": "1582714000", "inventory": "1502531000", "commonStock": "1176000", "currentDebt": "None", "investments": "None", "totalAssets": "16609649000", "longTermDebt": "3118142000", "shortTermDebt": "398023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "230753000", "reportedCurrency": "USD", "retainedEarnings": "5481692000", "totalLiabilities": "6409961000", "otherCurrentAssets": "81941000", "totalCurrentAssets": "3842262000", "currentLongTermDebt": "398023000", "longTermInvestments": "1117739000", "shortTermInvestments": "None", "currentNetReceivables": "1065560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12767387000", "currentAccountsPayable": "943887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9450309000", "shortLongTermDebtTotal": "3615679000", "totalShareholderEquity": "9961517000", "capitalLeaseObligations": "99514000", "otherCurrentLiabilities": "527164000", "totalCurrentLiabilities": "1966464000", "otherNonCurrentLiabilities": "101477000", "totalNonCurrentLiabilities": "4443497000", "cashAndShortTermInvestments": "1192230000", "commonStockSharesOutstanding": "117516000", "intangibleAssetsExcludingGoodwill": "230753000", "cashAndCashEquivalentsAtCarryingValue": "1192230000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1135477000", "profitLoss": "None", "dividendPayout": "311276000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "1055036000", "operatingCashflow": "687876000", "capitalExpenditures": "1680529000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1241735000", "cashflowFromInvestment": "-1584772000", "stockBasedCompensation": "32141000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "311276000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2237124000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "588638000", "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": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "income_statement": { "revenue": 9617203000, "cost_of_revenue": 8416193999, "gross_profit": 1201009000, "ebit": 241123000, "ebitda": 671067000, "pretax_income": 2100820000, "tax_provision": 430277000, "net_income": 1573476000, "net_income_to_common": 1573476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 889900000, "total_current_assets": 5216919000, "total_assets": 18270652000, "short_term_debt": 625761000, "long_term_debt": 3541002000, "total_debt": 4166763000, "total_liabilities": 8605553000, "total_equity": 9412180000, "shares_outstanding": 117766000, "goodwill_and_intangibles": 1891587000 }, "cash_flow": { "operating_cash_flow": 1326583000, "capital_expenditure": 2154542000, "free_cash_flow": 3481125000, "dividends_paid": 187188000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 213099, "ticker_id": 160, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "241123000", "ebitda": "671067000", "netIncome": "1573476000", "grossProfit": "1201009000", "depreciation": "None", "totalRevenue": "9617203000", "costOfRevenue": "8416193999", "interestIncome": "110572000", "incomeBeforeTax": "2100820000", "interestExpense": "116072000", "operatingIncome": "241123000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "430277000", "reportedCurrency": "USD", "netInterestIncome": "-105725000", "nonInterestIncome": "None", "operatingExpenses": "959886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "85725000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8416193999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "429944000", "sellingGeneralAndAdministrative": "873398000", "netIncomeFromContinuingOperations": "3435621000" }, "balance": { "goodwill": "1629729000", "inventory": "2161287000", "commonStock": "1174000", "currentDebt": "None", "investments": "None", "totalAssets": "18270652000", "longTermDebt": "3541002000", "shortTermDebt": "625761000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "261858000", "reportedCurrency": "USD", "retainedEarnings": "6987015000", "totalLiabilities": "8605553000", "otherCurrentAssets": "330522000", "totalCurrentAssets": "5216919000", "currentLongTermDebt": "625761000", "longTermInvestments": "1369855000", "shortTermInvestments": "None", "currentNetReceivables": "1835210000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13053733000", "currentAccountsPayable": "2088045000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9632609000", "shortLongTermDebtTotal": "4280444000", "totalShareholderEquity": "9412180000", "capitalLeaseObligations": "113681000", "otherCurrentLiabilities": "591501000", "totalCurrentLiabilities": "3560462000", "otherNonCurrentLiabilities": "69526000", "totalNonCurrentLiabilities": "5045091000", "cashAndShortTermInvestments": "889900000", "commonStockSharesOutstanding": "117766000", "intangibleAssetsExcludingGoodwill": "261858000", "cashAndCashEquivalentsAtCarryingValue": "889900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1670543000", "profitLoss": "None", "dividendPayout": "187188000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-353564000", "operatingCashflow": "1326583000", "capitalExpenditures": "2154542000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "623911000", "cashflowFromInvestment": "-2564572000", "stockBasedCompensation": "36545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "187188000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27468000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "429944000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 9617203000, "cost_of_revenue": 8416193999, "gross_profit": 1201009000, "research_and_development": 85725000, "selling_general_admin": 873398000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 241123000, "depreciation_amortisation": 429944000, "ebitda": 671067000, "interest_expense": 116072000, "interest_income": null, "other_non_operating": null, "pretax_income": 2100820000, "tax_provision": 430277000, "effective_tax_rate": null, "net_income": 1573476000, "net_income_continuing_ops": 3435621000, "net_income_to_common": 1573476000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 889900000, "short_term_investments": null, "net_receivables": 1835210000, "inventory": 2161287000, "other_current_assets": null, "total_current_assets": 5216919000, "net_ppe": null, "goodwill": 1629729000, "intangible_assets": 261858000, "goodwill_and_intangibles": 1891587000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13053733000, "total_assets": 18270652000, "short_term_debt": 625761000, "accounts_payable": 2088045000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3560462000, "long_term_debt": 3541002000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5045091000, "total_liabilities": 8605553000, "total_debt": 4166763000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6987015000, "total_equity": 9412180000, "shares_outstanding": 117766000, "operating_cash_flow": 1326583000, "stock_based_compensation": 36545000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 2154542000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2564572000, "dividends_paid": 187188000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 623911000, "free_cash_flow": 3481125000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "241123000", "ebitda": "671067000", "netIncome": "1573476000", "grossProfit": "1201009000", "depreciation": "None", "totalRevenue": "9617203000", "costOfRevenue": "8416193999", "interestIncome": "110572000", "incomeBeforeTax": "2100820000", "interestExpense": "116072000", "operatingIncome": "241123000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "430277000", "reportedCurrency": "USD", "netInterestIncome": "-105725000", "nonInterestIncome": "None", "operatingExpenses": "959886000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "85725000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "8416193999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "429944000", "sellingGeneralAndAdministrative": "873398000", "netIncomeFromContinuingOperations": "3435621000" }, "balance": { "goodwill": "1629729000", "inventory": "2161287000", "commonStock": "1174000", "currentDebt": "None", "investments": "None", "totalAssets": "18270652000", "longTermDebt": "3541002000", "shortTermDebt": "625761000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "261858000", "reportedCurrency": "USD", "retainedEarnings": "6987015000", "totalLiabilities": "8605553000", "otherCurrentAssets": "330522000", "totalCurrentAssets": "5216919000", "currentLongTermDebt": "625761000", "longTermInvestments": "1369855000", "shortTermInvestments": "None", "currentNetReceivables": "1835210000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13053733000", "currentAccountsPayable": "2088045000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9632609000", "shortLongTermDebtTotal": "4280444000", "totalShareholderEquity": "9412180000", "capitalLeaseObligations": "113681000", "otherCurrentLiabilities": "591501000", "totalCurrentLiabilities": "3560462000", "otherNonCurrentLiabilities": "69526000", "totalNonCurrentLiabilities": "5045091000", "cashAndShortTermInvestments": "889900000", "commonStockSharesOutstanding": "117766000", "intangibleAssetsExcludingGoodwill": "261858000", "cashAndCashEquivalentsAtCarryingValue": "889900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1670543000", "profitLoss": "None", "dividendPayout": "187188000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-353564000", "operatingCashflow": "1326583000", "capitalExpenditures": "2154542000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "623911000", "cashflowFromInvestment": "-2564572000", "stockBasedCompensation": "36545000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "187188000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27468000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "429944000", "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": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "income_statement": { "revenue": 7320104000, "cost_of_revenue": 4234517000, "gross_profit": 3085587000, "ebit": 2501461000, "ebitda": 2802302000, "pretax_income": 3205719000, "tax_provision": 390588000, "net_income": 2689816000, "net_income_to_common": 2689816000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1499142000, "total_current_assets": 5186917000, "total_assets": 15456522000, "short_term_debt": 2128000, "long_term_debt": 3214972000, "total_debt": 3217100000, "total_liabilities": 7265675000, "total_equity": 7982627000, "shares_outstanding": 117793000, "goodwill_and_intangibles": 1905497000 }, "cash_flow": { "operating_cash_flow": 1907849000, "capital_expenditure": 1261646000, "free_cash_flow": 3169495000, "dividends_paid": 184429000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 213104, "ticker_id": 160, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2501461000", "ebitda": "2802302000", "netIncome": "2689816000", "grossProfit": "3085587000", "depreciation": "None", "totalRevenue": "7320104000", "costOfRevenue": "4234517000", "interestIncome": "122973000", "incomeBeforeTax": "3205719000", "interestExpense": "122973000", "operatingIncome": "2501461000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "390588000", "reportedCurrency": "USD", "netInterestIncome": "-122973000", "nonInterestIncome": "None", "operatingExpenses": "584126000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "71981000", "otherNonOperatingIncome": "858631000", "costofGoodsAndServicesSold": "4234517000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "300841000", "sellingGeneralAndAdministrative": "524145000", "netIncomeFromContinuingOperations": "2042856000" }, "balance": { "goodwill": "1617627000", "inventory": "2076031000", "commonStock": "1172000", "currentDebt": "None", "investments": "None", "totalAssets": "15456522000", "longTermDebt": "3214972000", "shortTermDebt": "2128000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "287870000", "reportedCurrency": "USD", "retainedEarnings": "5601277000", "totalLiabilities": "7265675000", "otherCurrentAssets": "163160000", "totalCurrentAssets": "5186917000", "currentLongTermDebt": "2128000", "longTermInvestments": "1150553000", "shortTermInvestments": "None", "currentNetReceivables": "1448584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10269605000", "currentAccountsPayable": "2052001000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7091170000", "shortLongTermDebtTotal": "3316369000", "totalShareholderEquity": "7982627000", "capitalLeaseObligations": "99269000", "otherCurrentLiabilities": "552010000", "totalCurrentLiabilities": "2741015000", "otherNonCurrentLiabilities": "828918000", "totalNonCurrentLiabilities": "4524660000", "cashAndShortTermInvestments": "1499142000", "commonStockSharesOutstanding": "117793000", "intangibleAssetsExcludingGoodwill": "287870000", "cashAndCashEquivalentsAtCarryingValue": "1499142000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2815131000", "profitLoss": "None", "dividendPayout": "184429000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1609642000", "operatingCashflow": "1907849000", "capitalExpenditures": "1261646000", "changeInReceivables": "-786121000", "changeInExchangeRate": "None", "cashflowFromFinancing": "611887000", "cashflowFromInvestment": "-1422649000", "stockBasedCompensation": "30474000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "184429000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1097087000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2783000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "300841000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7320104000, "cost_of_revenue": 4234517000, "gross_profit": 3085587000, "research_and_development": 71981000, "selling_general_admin": 524145000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2501461000, "depreciation_amortisation": 300841000, "ebitda": 2802302000, "interest_expense": 122973000, "interest_income": null, "other_non_operating": null, "pretax_income": 3205719000, "tax_provision": 390588000, "effective_tax_rate": null, "net_income": 2689816000, "net_income_continuing_ops": 2042856000, "net_income_to_common": 2689816000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1499142000, "short_term_investments": null, "net_receivables": 1448584000, "inventory": 2076031000, "other_current_assets": null, "total_current_assets": 5186917000, "net_ppe": null, "goodwill": 1617627000, "intangible_assets": 287870000, "goodwill_and_intangibles": 1905497000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10269605000, "total_assets": 15456522000, "short_term_debt": 2128000, "accounts_payable": 2052001000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2741015000, "long_term_debt": 3214972000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4524660000, "total_liabilities": 7265675000, "total_debt": 3217100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5601277000, "total_equity": 7982627000, "shares_outstanding": 117793000, "operating_cash_flow": 1907849000, "stock_based_compensation": 30474000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 1261646000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1422649000, "dividends_paid": 184429000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 611887000, "free_cash_flow": 3169495000, "net_change_in_cash": 1097087000 }, "raw_data": { "income": { "ebit": "2501461000", "ebitda": "2802302000", "netIncome": "2689816000", "grossProfit": "3085587000", "depreciation": "None", "totalRevenue": "7320104000", "costOfRevenue": "4234517000", "interestIncome": "122973000", "incomeBeforeTax": "3205719000", "interestExpense": "122973000", "operatingIncome": "2501461000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "390588000", "reportedCurrency": "USD", "netInterestIncome": "-122973000", "nonInterestIncome": "None", "operatingExpenses": "584126000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "71981000", "otherNonOperatingIncome": "858631000", "costofGoodsAndServicesSold": "4234517000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "300841000", "sellingGeneralAndAdministrative": "524145000", "netIncomeFromContinuingOperations": "2042856000" }, "balance": { "goodwill": "1617627000", "inventory": "2076031000", "commonStock": "1172000", "currentDebt": "None", "investments": "None", "totalAssets": "15456522000", "longTermDebt": "3214972000", "shortTermDebt": "2128000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "287870000", "reportedCurrency": "USD", "retainedEarnings": "5601277000", "totalLiabilities": "7265675000", "otherCurrentAssets": "163160000", "totalCurrentAssets": "5186917000", "currentLongTermDebt": "2128000", "longTermInvestments": "1150553000", "shortTermInvestments": "None", "currentNetReceivables": "1448584000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10269605000", "currentAccountsPayable": "2052001000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7091170000", "shortLongTermDebtTotal": "3316369000", "totalShareholderEquity": "7982627000", "capitalLeaseObligations": "99269000", "otherCurrentLiabilities": "552010000", "totalCurrentLiabilities": "2741015000", "otherNonCurrentLiabilities": "828918000", "totalNonCurrentLiabilities": "4524660000", "cashAndShortTermInvestments": "1499142000", "commonStockSharesOutstanding": "117793000", "intangibleAssetsExcludingGoodwill": "287870000", "cashAndCashEquivalentsAtCarryingValue": "1499142000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "2815131000", "profitLoss": "None", "dividendPayout": "184429000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-1609642000", "operatingCashflow": "1907849000", "capitalExpenditures": "1261646000", "changeInReceivables": "-786121000", "changeInExchangeRate": "None", "cashflowFromFinancing": "611887000", "cashflowFromInvestment": "-1422649000", "stockBasedCompensation": "30474000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "184429000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1097087000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2783000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "300841000", "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": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "income_statement": { "revenue": 3327957000, "cost_of_revenue": 2319486000, "gross_profit": 1008471000, "ebit": 532659999, "ebitda": 786659999, "pretax_income": 229388000, "tax_provision": 29446000, "net_income": 123672000, "net_income_to_common": 123672000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 439272000, "total_current_assets": 1993681000, "total_assets": 10974118000, "short_term_debt": 389920000, "long_term_debt": 2004319000, "total_debt": 2394239000, "total_liabilities": 5168511000, "total_equity": 5625266000, "shares_outstanding": 116536000, "goodwill_and_intangibles": 1906574000 }, "cash_flow": { "operating_cash_flow": 344257000, "capital_expenditure": 953667000, "free_cash_flow": 1297924000, "dividends_paid": 177853000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 213109, "ticker_id": 160, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "532659999", "ebitda": "786659999", "netIncome": "123672000", "grossProfit": "1008471000", "depreciation": "None", "totalRevenue": "3327957000", "costOfRevenue": "2319486000", "interestIncome": "61476000", "incomeBeforeTax": "229388000", "interestExpense": "61476000", "operatingIncome": "532659999", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "29446000", "reportedCurrency": "USD", "netInterestIncome": "-61476000", "nonInterestIncome": "None", "operatingExpenses": "475811000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "54026000", "otherNonOperatingIncome": "-507570000", "costofGoodsAndServicesSold": "2319486000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "254000000", "sellingGeneralAndAdministrative": "441482000", "netIncomeFromContinuingOperations": "199942000" }, "balance": { "goodwill": "1597627000", "inventory": "798620000", "commonStock": "1170000", "currentDebt": "None", "investments": "None", "totalAssets": "10974118000", "longTermDebt": "2004319000", "shortTermDebt": "389920000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "308947000", "reportedCurrency": "USD", "retainedEarnings": "3096539000", "totalLiabilities": "5168511000", "otherCurrentAssets": "55731000", "totalCurrentAssets": "1993681000", "currentLongTermDebt": "389920000", "longTermInvestments": "897708000", "shortTermInvestments": "897708000", "currentNetReceivables": "700058000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8980437000", "currentAccountsPayable": "647986000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5909616000", "shortLongTermDebtTotal": "2521236000", "totalShareholderEquity": "5625266000", "capitalLeaseObligations": "126997000", "otherCurrentLiabilities": "808762000", "totalCurrentLiabilities": "1874335000", "otherNonCurrentLiabilities": "663698000", "totalNonCurrentLiabilities": "3294176000", "cashAndShortTermInvestments": "439272000", "commonStockSharesOutstanding": "116536000", "intangibleAssetsExcludingGoodwill": "308947000", "cashAndCashEquivalentsAtCarryingValue": "439272000", "accumulatedDepreciationAmortizationPPE": "-2165130000" }, "cashflow": { "netIncome": "199942000", "profitLoss": "None", "dividendPayout": "177853000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-127401000", "operatingCashflow": "344257000", "capitalExpenditures": "953667000", "changeInReceivables": "-49295000", "changeInExchangeRate": "None", "cashflowFromFinancing": "50212000", "cashflowFromInvestment": "-666590000", "stockBasedCompensation": "20120000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "177853000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-272121000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "79383000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3327957000, "cost_of_revenue": 2319486000, "gross_profit": 1008471000, "research_and_development": 54026000, "selling_general_admin": 441482000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 532659999, "depreciation_amortisation": 254000000, "ebitda": 786659999, "interest_expense": 61476000, "interest_income": null, "other_non_operating": null, "pretax_income": 229388000, "tax_provision": 29446000, "effective_tax_rate": null, "net_income": 123672000, "net_income_continuing_ops": 199942000, "net_income_to_common": 123672000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 439272000, "short_term_investments": 897708000, "net_receivables": 700058000, "inventory": 798620000, "other_current_assets": null, "total_current_assets": 1993681000, "net_ppe": null, "goodwill": 1597627000, "intangible_assets": 308947000, "goodwill_and_intangibles": 1906574000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8980437000, "total_assets": 10974118000, "short_term_debt": 389920000, "accounts_payable": 647986000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1874335000, "long_term_debt": 2004319000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3294176000, "total_liabilities": 5168511000, "total_debt": 2394239000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3096539000, "total_equity": 5625266000, "shares_outstanding": 116536000, "operating_cash_flow": 344257000, "stock_based_compensation": 20120000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 953667000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -666590000, "dividends_paid": 177853000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 50212000, "free_cash_flow": 1297924000, "net_change_in_cash": -272121000 }, "raw_data": { "income": { "ebit": "532659999", "ebitda": "786659999", "netIncome": "123672000", "grossProfit": "1008471000", "depreciation": "None", "totalRevenue": "3327957000", "costOfRevenue": "2319486000", "interestIncome": "61476000", "incomeBeforeTax": "229388000", "interestExpense": "61476000", "operatingIncome": "532659999", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "29446000", "reportedCurrency": "USD", "netInterestIncome": "-61476000", "nonInterestIncome": "None", "operatingExpenses": "475811000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "54026000", "otherNonOperatingIncome": "-507570000", "costofGoodsAndServicesSold": "2319486000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "254000000", "sellingGeneralAndAdministrative": "441482000", "netIncomeFromContinuingOperations": "199942000" }, "balance": { "goodwill": "1597627000", "inventory": "798620000", "commonStock": "1170000", "currentDebt": "None", "investments": "None", "totalAssets": "10974118000", "longTermDebt": "2004319000", "shortTermDebt": "389920000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "308947000", "reportedCurrency": "USD", "retainedEarnings": "3096539000", "totalLiabilities": "5168511000", "otherCurrentAssets": "55731000", "totalCurrentAssets": "1993681000", "currentLongTermDebt": "389920000", "longTermInvestments": "897708000", "shortTermInvestments": "897708000", "currentNetReceivables": "700058000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8980437000", "currentAccountsPayable": "647986000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5909616000", "shortLongTermDebtTotal": "2521236000", "totalShareholderEquity": "5625266000", "capitalLeaseObligations": "126997000", "otherCurrentLiabilities": "808762000", "totalCurrentLiabilities": "1874335000", "otherNonCurrentLiabilities": "663698000", "totalNonCurrentLiabilities": "3294176000", "cashAndShortTermInvestments": "439272000", "commonStockSharesOutstanding": "116536000", "intangibleAssetsExcludingGoodwill": "308947000", "cashAndCashEquivalentsAtCarryingValue": "439272000", "accumulatedDepreciationAmortizationPPE": "-2165130000" }, "cashflow": { "netIncome": "199942000", "profitLoss": "None", "dividendPayout": "177853000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-127401000", "operatingCashflow": "344257000", "capitalExpenditures": "953667000", "changeInReceivables": "-49295000", "changeInExchangeRate": "None", "cashflowFromFinancing": "50212000", "cashflowFromInvestment": "-666590000", "stockBasedCompensation": "20120000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "177853000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-272121000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "79383000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "254000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "income_statement": { "revenue": 3128909000, "cost_of_revenue": 2133356000, "gross_profit": 995553000, "ebit": 525712000, "ebitda": 757696000, "pretax_income": 501040000, "tax_provision": 54425000, "net_income": 375764000, "net_income_to_common": 375764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 746724000, "total_current_assets": 2206184000, "total_assets": 10450946000, "short_term_debt": 804677000, "long_term_debt": 2767381000, "total_debt": 3572058000, "total_liabilities": 5982352000, "total_equity": 4268227000, "shares_outstanding": 106808000, "goodwill_and_intangibles": 2014625000 }, "cash_flow": { "operating_cash_flow": 798914000, "capital_expenditure": 850477000, "free_cash_flow": 1649391000, "dividends_paid": 161818000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 213114, "ticker_id": 160, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "525712000", "ebitda": "757696000", "netIncome": "375764000", "grossProfit": "995553000", "depreciation": "None", "totalRevenue": "3128909000", "costOfRevenue": "2133356000", "interestIncome": "68316000", "incomeBeforeTax": "501040000", "interestExpense": "73116000", "operatingIncome": "525712000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "54425000", "reportedCurrency": "USD", "netInterestIncome": "-73116000", "nonInterestIncome": "None", "operatingExpenses": "469841000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "59214000", "otherNonOperatingIncome": "68344000", "costofGoodsAndServicesSold": "2133356000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "231984000", "sellingGeneralAndAdministrative": "429827000", "netIncomeFromContinuingOperations": "319094000" }, "balance": { "goodwill": "1665520000", "inventory": "750237000", "commonStock": "1069000", "currentDebt": "None", "investments": "None", "totalAssets": "10450946000", "longTermDebt": "2767381000", "shortTermDebt": "804677000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "349105000", "reportedCurrency": "USD", "retainedEarnings": "3155252000", "totalLiabilities": "5982352000", "otherCurrentAssets": "178385000", "totalCurrentAssets": "2206184000", "currentLongTermDebt": "804677000", "longTermInvestments": "656244000", "shortTermInvestments": "656244000", "currentNetReceivables": "530838000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8244762000", "currentAccountsPayable": "483221000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5354625000", "shortLongTermDebtTotal": "3688823000", "totalShareholderEquity": "4268227000", "capitalLeaseObligations": "116765000", "otherCurrentLiabilities": "481700000", "totalCurrentLiabilities": "1801849000", "otherNonCurrentLiabilities": "1018270000", "totalNonCurrentLiabilities": "4180503000", "cashAndShortTermInvestments": "746724000", "commonStockSharesOutstanding": "106808000", "intangibleAssetsExcludingGoodwill": "349105000", "cashAndCashEquivalentsAtCarryingValue": "746724000", "accumulatedDepreciationAmortizationPPE": "-2073016000" }, "cashflow": { "netIncome": "446615000", "profitLoss": "None", "dividendPayout": "161818000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "51978000", "operatingCashflow": "798914000", "capitalExpenditures": "850477000", "changeInReceivables": "100118000", "changeInExchangeRate": "None", "cashflowFromFinancing": "177261000", "cashflowFromInvestment": "-863573000", "stockBasedCompensation": "22837000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "161818000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "112602000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "40437000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "231984000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3128909000, "cost_of_revenue": 2133356000, "gross_profit": 995553000, "research_and_development": 59214000, "selling_general_admin": 429827000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 525712000, "depreciation_amortisation": 231984000, "ebitda": 757696000, "interest_expense": 73116000, "interest_income": null, "other_non_operating": null, "pretax_income": 501040000, "tax_provision": 54425000, "effective_tax_rate": null, "net_income": 375764000, "net_income_continuing_ops": 319094000, "net_income_to_common": 375764000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 746724000, "short_term_investments": 656244000, "net_receivables": 530838000, "inventory": 750237000, "other_current_assets": null, "total_current_assets": 2206184000, "net_ppe": null, "goodwill": 1665520000, "intangible_assets": 349105000, "goodwill_and_intangibles": 2014625000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8244762000, "total_assets": 10450946000, "short_term_debt": 804677000, "accounts_payable": 483221000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1801849000, "long_term_debt": 2767381000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4180503000, "total_liabilities": 5982352000, "total_debt": 3572058000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3155252000, "total_equity": 4268227000, "shares_outstanding": 106808000, "operating_cash_flow": 798914000, "stock_based_compensation": 22837000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 850477000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -863573000, "dividends_paid": 161818000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 177261000, "free_cash_flow": 1649391000, "net_change_in_cash": 112602000 }, "raw_data": { "income": { "ebit": "525712000", "ebitda": "757696000", "netIncome": "375764000", "grossProfit": "995553000", "depreciation": "None", "totalRevenue": "3128909000", "costOfRevenue": "2133356000", "interestIncome": "68316000", "incomeBeforeTax": "501040000", "interestExpense": "73116000", "operatingIncome": "525712000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "54425000", "reportedCurrency": "USD", "netInterestIncome": "-73116000", "nonInterestIncome": "None", "operatingExpenses": "469841000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "59214000", "otherNonOperatingIncome": "68344000", "costofGoodsAndServicesSold": "2133356000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "231984000", "sellingGeneralAndAdministrative": "429827000", "netIncomeFromContinuingOperations": "319094000" }, "balance": { "goodwill": "1665520000", "inventory": "750237000", "commonStock": "1069000", "currentDebt": "None", "investments": "None", "totalAssets": "10450946000", "longTermDebt": "2767381000", "shortTermDebt": "804677000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "349105000", "reportedCurrency": "USD", "retainedEarnings": "3155252000", "totalLiabilities": "5982352000", "otherCurrentAssets": "178385000", "totalCurrentAssets": "2206184000", "currentLongTermDebt": "804677000", "longTermInvestments": "656244000", "shortTermInvestments": "656244000", "currentNetReceivables": "530838000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8244762000", "currentAccountsPayable": "483221000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5354625000", "shortLongTermDebtTotal": "3688823000", "totalShareholderEquity": "4268227000", "capitalLeaseObligations": "116765000", "otherCurrentLiabilities": "481700000", "totalCurrentLiabilities": "1801849000", "otherNonCurrentLiabilities": "1018270000", "totalNonCurrentLiabilities": "4180503000", "cashAndShortTermInvestments": "746724000", "commonStockSharesOutstanding": "106808000", "intangibleAssetsExcludingGoodwill": "349105000", "cashAndCashEquivalentsAtCarryingValue": "746724000", "accumulatedDepreciationAmortizationPPE": "-2073016000" }, "cashflow": { "netIncome": "446615000", "profitLoss": "None", "dividendPayout": "161818000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "51978000", "operatingCashflow": "798914000", "capitalExpenditures": "850477000", "changeInReceivables": "100118000", "changeInExchangeRate": "None", "cashflowFromFinancing": "177261000", "cashflowFromInvestment": "-863573000", "stockBasedCompensation": "22837000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "161818000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "112602000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "40437000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "231984000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "income_statement": { "revenue": 3589427000, "cost_of_revenue": 2330649000, "gross_profit": 1258778000, "ebit": 685323000, "ebitda": 898807000, "pretax_income": 692518000, "tax_provision": 88161000, "net_income": 533228000, "net_income_to_common": 533228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 613110000, "total_current_assets": 2225109000, "total_assets": 9860863000, "short_term_debt": 210473000, "long_term_debt": 2804033000, "total_debt": 3014506000, "total_liabilities": 5767283000, "total_equity": 3932250000, "shares_outstanding": 106321000, "goodwill_and_intangibles": 1933407000 }, "cash_flow": { "operating_cash_flow": 719374000, "capital_expenditure": 851796000, "free_cash_flow": 1571170000, "dividends_paid": 152204000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 213119, "ticker_id": 160, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "685323000", "ebitda": "898807000", "netIncome": "533228000", "grossProfit": "1258778000", "depreciation": "None", "totalRevenue": "3589427000", "costOfRevenue": "2330649000", "interestIncome": "78660000", "incomeBeforeTax": "692518000", "interestExpense": "57695000", "operatingIncome": "685323000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "88161000", "reportedCurrency": "USD", "netInterestIncome": "-57695000", "nonInterestIncome": "None", "operatingExpenses": "573455000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "58287000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2330649000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "213484000", "sellingGeneralAndAdministrative": "533368000", "netIncomeFromContinuingOperations": "604357000" }, "balance": { "goodwill": "1578785000", "inventory": "768984000", "commonStock": "1061000", "currentDebt": "None", "investments": "None", "totalAssets": "9860863000", "longTermDebt": "2804033000", "shortTermDebt": "210473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "354622000", "reportedCurrency": "USD", "retainedEarnings": "2943478000", "totalLiabilities": "5767283000", "otherCurrentAssets": "90567000", "totalCurrentAssets": "2225109000", "currentLongTermDebt": "187336000", "longTermInvestments": "579813000", "shortTermInvestments": "None", "currentNetReceivables": "752448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7635754000", "currentAccountsPayable": "574138000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5043337000", "shortLongTermDebtTotal": "3188080000", "totalShareholderEquity": "3932250000", "capitalLeaseObligations": "137823000", "otherCurrentLiabilities": "591924000", "totalCurrentLiabilities": "1408996000", "otherNonCurrentLiabilities": "166577000", "totalNonCurrentLiabilities": "4358287000", "cashAndShortTermInvestments": "613110000", "commonStockSharesOutstanding": "106321000", "intangibleAssetsExcludingGoodwill": "354622000", "cashAndCashEquivalentsAtCarryingValue": "613110000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "604357000", "profitLoss": "None", "dividendPayout": "152204000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-46304000", "operatingCashflow": "719374000", "capitalExpenditures": "851796000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1042687000", "cashflowFromInvestment": "-1663625000", "stockBasedCompensation": "19680000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "152204000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4814000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "213484000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3589427000, "cost_of_revenue": 2330649000, "gross_profit": 1258778000, "research_and_development": 58287000, "selling_general_admin": 533368000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 685323000, "depreciation_amortisation": 213484000, "ebitda": 898807000, "interest_expense": 57695000, "interest_income": null, "other_non_operating": null, "pretax_income": 692518000, "tax_provision": 88161000, "effective_tax_rate": null, "net_income": 533228000, "net_income_continuing_ops": 604357000, "net_income_to_common": 533228000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 613110000, "short_term_investments": null, "net_receivables": 752448000, "inventory": 768984000, "other_current_assets": null, "total_current_assets": 2225109000, "net_ppe": null, "goodwill": 1578785000, "intangible_assets": 354622000, "goodwill_and_intangibles": 1933407000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7635754000, "total_assets": 9860863000, "short_term_debt": 210473000, "accounts_payable": 574138000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1408996000, "long_term_debt": 2804033000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4358287000, "total_liabilities": 5767283000, "total_debt": 3014506000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2943478000, "total_equity": 3932250000, "shares_outstanding": 106321000, "operating_cash_flow": 719374000, "stock_based_compensation": 19680000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 851796000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1663625000, "dividends_paid": 152204000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1042687000, "free_cash_flow": 1571170000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "685323000", "ebitda": "898807000", "netIncome": "533228000", "grossProfit": "1258778000", "depreciation": "None", "totalRevenue": "3589427000", "costOfRevenue": "2330649000", "interestIncome": "78660000", "incomeBeforeTax": "692518000", "interestExpense": "57695000", "operatingIncome": "685323000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "88161000", "reportedCurrency": "USD", "netInterestIncome": "-57695000", "nonInterestIncome": "None", "operatingExpenses": "573455000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "58287000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2330649000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "213484000", "sellingGeneralAndAdministrative": "533368000", "netIncomeFromContinuingOperations": "604357000" }, "balance": { "goodwill": "1578785000", "inventory": "768984000", "commonStock": "1061000", "currentDebt": "None", "investments": "None", "totalAssets": "9860863000", "longTermDebt": "2804033000", "shortTermDebt": "210473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "354622000", "reportedCurrency": "USD", "retainedEarnings": "2943478000", "totalLiabilities": "5767283000", "otherCurrentAssets": "90567000", "totalCurrentAssets": "2225109000", "currentLongTermDebt": "187336000", "longTermInvestments": "579813000", "shortTermInvestments": "None", "currentNetReceivables": "752448000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7635754000", "currentAccountsPayable": "574138000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "5043337000", "shortLongTermDebtTotal": "3188080000", "totalShareholderEquity": "3932250000", "capitalLeaseObligations": "137823000", "otherCurrentLiabilities": "591924000", "totalCurrentLiabilities": "1408996000", "otherNonCurrentLiabilities": "166577000", "totalNonCurrentLiabilities": "4358287000", "cashAndShortTermInvestments": "613110000", "commonStockSharesOutstanding": "106321000", "intangibleAssetsExcludingGoodwill": "354622000", "cashAndCashEquivalentsAtCarryingValue": "613110000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "604357000", "profitLoss": "None", "dividendPayout": "152204000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-46304000", "operatingCashflow": "719374000", "capitalExpenditures": "851796000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1042687000", "cashflowFromInvestment": "-1663625000", "stockBasedCompensation": "19680000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "152204000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4814000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "213484000", "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": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "income_statement": { "revenue": 3374950000, "cost_of_revenue": 2153894000, "gross_profit": 1221056000, "ebit": 724312000, "ebitda": 925010000, "pretax_income": 883965000, "tax_provision": 144826000, "net_income": 693562000, "net_income_to_common": 693562000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 555320000, "total_current_assets": 1998421000, "total_assets": 7581674000, "short_term_debt": 307294000, "long_term_debt": 1397916000, "total_debt": 1705210000, "total_liabilities": 3822566000, "total_equity": 3585321000, "shares_outstanding": 109458000, "goodwill_and_intangibles": 1953312000 }, "cash_flow": { "operating_cash_flow": 546165000, "capital_expenditure": 699991000, "free_cash_flow": 1246156000, "dividends_paid": 144596000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 213124, "ticker_id": 160, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "724312000", "ebitda": "925010000", "netIncome": "693562000", "grossProfit": "1221056000", "depreciation": "None", "totalRevenue": "3374950000", "costOfRevenue": "2153894000", "interestIncome": "72256000", "incomeBeforeTax": "883965000", "interestExpense": "52405000", "operatingIncome": "724312000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "144826000", "reportedCurrency": "USD", "netInterestIncome": "-52405000", "nonInterestIncome": "None", "operatingExpenses": "496744000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70054000", "otherNonOperatingIncome": "24830000", "costofGoodsAndServicesSold": "2153894000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "200698000", "sellingGeneralAndAdministrative": "446090000", "netIncomeFromContinuingOperations": "739139000" }, "balance": { "goodwill": "1567169000", "inventory": "700540000", "commonStock": "1056000", "currentDebt": "None", "investments": "None", "totalAssets": "7581674000", "longTermDebt": "1397916000", "shortTermDebt": "307294000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "386143000", "reportedCurrency": "USD", "retainedEarnings": "2566050000", "totalLiabilities": "3822566000", "otherCurrentAssets": "44674000", "totalCurrentAssets": "1998421000", "currentLongTermDebt": "307294000", "longTermInvestments": "528722000", "shortTermInvestments": "None", "currentNetReceivables": "697887000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5583253000", "currentAccountsPayable": "522516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3021084000", "shortLongTermDebtTotal": "1705210000", "totalShareholderEquity": "3585321000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "190797000", "totalCurrentLiabilities": "1183173000", "otherNonCurrentLiabilities": "32816000", "totalNonCurrentLiabilities": "2639393000", "cashAndShortTermInvestments": "555320000", "commonStockSharesOutstanding": "109458000", "intangibleAssetsExcludingGoodwill": "386143000", "cashAndCashEquivalentsAtCarryingValue": "555320000", "accumulatedDepreciationAmortizationPPE": "-1777979000" }, "cashflow": { "netIncome": "739139000", "profitLoss": "None", "dividendPayout": "144596000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-124067000", "operatingCashflow": "546165000", "capitalExpenditures": "699991000", "changeInReceivables": "-97448000", "changeInExchangeRate": "-37927000", "cashflowFromFinancing": "-786526000", "cashflowFromInvestment": "-303695000", "stockBasedCompensation": "15228000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "144596000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-581983000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "200698000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3374950000, "cost_of_revenue": 2153894000, "gross_profit": 1221056000, "research_and_development": 70054000, "selling_general_admin": 446090000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 724312000, "depreciation_amortisation": 200698000, "ebitda": 925010000, "interest_expense": 52405000, "interest_income": null, "other_non_operating": null, "pretax_income": 883965000, "tax_provision": 144826000, "effective_tax_rate": null, "net_income": 693562000, "net_income_continuing_ops": 739139000, "net_income_to_common": 693562000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 555320000, "short_term_investments": null, "net_receivables": 697887000, "inventory": 700540000, "other_current_assets": null, "total_current_assets": 1998421000, "net_ppe": null, "goodwill": 1567169000, "intangible_assets": 386143000, "goodwill_and_intangibles": 1953312000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5583253000, "total_assets": 7581674000, "short_term_debt": 307294000, "accounts_payable": 522516000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1183173000, "long_term_debt": 1397916000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2639393000, "total_liabilities": 3822566000, "total_debt": 1705210000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2566050000, "total_equity": 3585321000, "shares_outstanding": 109458000, "operating_cash_flow": 546165000, "stock_based_compensation": 15228000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 699991000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -303695000, "dividends_paid": 144596000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -786526000, "free_cash_flow": 1246156000, "net_change_in_cash": -581983000 }, "raw_data": { "income": { "ebit": "724312000", "ebitda": "925010000", "netIncome": "693562000", "grossProfit": "1221056000", "depreciation": "None", "totalRevenue": "3374950000", "costOfRevenue": "2153894000", "interestIncome": "72256000", "incomeBeforeTax": "883965000", "interestExpense": "52405000", "operatingIncome": "724312000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "144826000", "reportedCurrency": "USD", "netInterestIncome": "-52405000", "nonInterestIncome": "None", "operatingExpenses": "496744000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "70054000", "otherNonOperatingIncome": "24830000", "costofGoodsAndServicesSold": "2153894000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "200698000", "sellingGeneralAndAdministrative": "446090000", "netIncomeFromContinuingOperations": "739139000" }, "balance": { "goodwill": "1567169000", "inventory": "700540000", "commonStock": "1056000", "currentDebt": "None", "investments": "None", "totalAssets": "7581674000", "longTermDebt": "1397916000", "shortTermDebt": "307294000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "386143000", "reportedCurrency": "USD", "retainedEarnings": "2566050000", "totalLiabilities": "3822566000", "otherCurrentAssets": "44674000", "totalCurrentAssets": "1998421000", "currentLongTermDebt": "307294000", "longTermInvestments": "528722000", "shortTermInvestments": "None", "currentNetReceivables": "697887000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5583253000", "currentAccountsPayable": "522516000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3021084000", "shortLongTermDebtTotal": "1705210000", "totalShareholderEquity": "3585321000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "190797000", "totalCurrentLiabilities": "1183173000", "otherNonCurrentLiabilities": "32816000", "totalNonCurrentLiabilities": "2639393000", "cashAndShortTermInvestments": "555320000", "commonStockSharesOutstanding": "109458000", "intangibleAssetsExcludingGoodwill": "386143000", "cashAndCashEquivalentsAtCarryingValue": "555320000", "accumulatedDepreciationAmortizationPPE": "-1777979000" }, "cashflow": { "netIncome": "739139000", "profitLoss": "None", "dividendPayout": "144596000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-124067000", "operatingCashflow": "546165000", "capitalExpenditures": "699991000", "changeInReceivables": "-97448000", "changeInExchangeRate": "-37927000", "cashflowFromFinancing": "-786526000", "cashflowFromInvestment": "-303695000", "stockBasedCompensation": "15228000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "144596000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-581983000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-500000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "200698000", "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": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "income_statement": { "revenue": 1428731000, "cost_of_revenue": 927765000, "gross_profit": 500966000, "ebit": 233506000, "ebitda": 233506000, "pretax_income": 254195000, "tax_provision": 21511000, "net_income": 319091000, "net_income_to_common": 319091000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1089809000, "total_current_assets": 3259183000, "total_assets": 15139578000, "short_term_debt": 74628000, "long_term_debt": 1807203000, "total_debt": 1881831000, "total_liabilities": 5031462000, "total_equity": 9850174000, "shares_outstanding": 118607000, "goodwill_and_intangibles": 1696021000 }, "cash_flow": { "operating_cash_flow": 346244000, "capital_expenditure": 98676000, "free_cash_flow": 444920000, "dividends_paid": 89355000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 213087, "ticker_id": 160, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "233506000", "netIncome": "319091000", "grossProfit": "500966000", "depreciation": "None", "totalRevenue": "1428731000", "costOfRevenue": "927765000", "interestIncome": "None", "incomeBeforeTax": "254195000", "interestExpense": "33121000", "operatingIncome": "233506000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "21511000", "reportedCurrency": "USD", "netInterestIncome": "-33121000", "nonInterestIncome": "None", "operatingExpenses": "267460000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9170000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "927765000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "137406000", "netIncomeFromContinuingOperations": "328977000" }, "balance": { "goodwill": "1488404000", "inventory": "1346960000", "commonStock": "1179000", "currentDebt": "None", "investments": "None", "totalAssets": "15139578000", "longTermDebt": "1807203000", "shortTermDebt": "74628000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "207617000", "reportedCurrency": "USD", "retainedEarnings": "4843335000", "totalLiabilities": "5031462000", "otherCurrentAssets": "162932000", "totalCurrentAssets": "3259183000", "currentLongTermDebt": "74628000", "longTermInvestments": "1022707000", "shortTermInvestments": "None", "currentNetReceivables": "659482000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11880395000", "currentAccountsPayable": "933781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1881831000", "totalShareholderEquity": "9850174000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "514383000", "totalCurrentLiabilities": "1575931000", "otherNonCurrentLiabilities": "1118508000", "totalNonCurrentLiabilities": "3455531000", "cashAndShortTermInvestments": "1089809000", "commonStockSharesOutstanding": "118607000", "intangibleAssetsExcludingGoodwill": "207617000", "cashAndCashEquivalentsAtCarryingValue": "1089809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "328977000", "profitLoss": "None", "dividendPayout": "89355000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "346244000", "capitalExpenditures": "98676000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1413352000", "cashflowFromInvestment": "540962000", "stockBasedCompensation": "7883000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89355000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3939000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157805000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1428731000, "cost_of_revenue": 927765000, "gross_profit": 500966000, "research_and_development": 9170000, "selling_general_admin": 137406000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 233506000, "depreciation_amortisation": null, "ebitda": 233506000, "interest_expense": 33121000, "interest_income": null, "other_non_operating": null, "pretax_income": 254195000, "tax_provision": 21511000, "effective_tax_rate": null, "net_income": 319091000, "net_income_continuing_ops": 328977000, "net_income_to_common": 319091000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1089809000, "short_term_investments": null, "net_receivables": 659482000, "inventory": 1346960000, "other_current_assets": null, "total_current_assets": 3259183000, "net_ppe": null, "goodwill": 1488404000, "intangible_assets": 207617000, "goodwill_and_intangibles": 1696021000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11880395000, "total_assets": 15139578000, "short_term_debt": 74628000, "accounts_payable": 933781000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1575931000, "long_term_debt": 1807203000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3455531000, "total_liabilities": 5031462000, "total_debt": 1881831000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4843335000, "total_equity": 9850174000, "shares_outstanding": 118607000, "operating_cash_flow": 346244000, "stock_based_compensation": 7883000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98676000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 540962000, "dividends_paid": 89355000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1413352000, "free_cash_flow": 444920000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "233506000", "netIncome": "319091000", "grossProfit": "500966000", "depreciation": "None", "totalRevenue": "1428731000", "costOfRevenue": "927765000", "interestIncome": "None", "incomeBeforeTax": "254195000", "interestExpense": "33121000", "operatingIncome": "233506000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "21511000", "reportedCurrency": "USD", "netInterestIncome": "-33121000", "nonInterestIncome": "None", "operatingExpenses": "267460000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9170000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "927765000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "137406000", "netIncomeFromContinuingOperations": "328977000" }, "balance": { "goodwill": "1488404000", "inventory": "1346960000", "commonStock": "1179000", "currentDebt": "None", "investments": "None", "totalAssets": "15139578000", "longTermDebt": "1807203000", "shortTermDebt": "74628000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "207617000", "reportedCurrency": "USD", "retainedEarnings": "4843335000", "totalLiabilities": "5031462000", "otherCurrentAssets": "162932000", "totalCurrentAssets": "3259183000", "currentLongTermDebt": "74628000", "longTermInvestments": "1022707000", "shortTermInvestments": "None", "currentNetReceivables": "659482000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11880395000", "currentAccountsPayable": "933781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1881831000", "totalShareholderEquity": "9850174000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "514383000", "totalCurrentLiabilities": "1575931000", "otherNonCurrentLiabilities": "1118508000", "totalNonCurrentLiabilities": "3455531000", "cashAndShortTermInvestments": "1089809000", "commonStockSharesOutstanding": "118607000", "intangibleAssetsExcludingGoodwill": "207617000", "cashAndCashEquivalentsAtCarryingValue": "1089809000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "328977000", "profitLoss": "None", "dividendPayout": "89355000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "346244000", "capitalExpenditures": "98676000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1413352000", "cashflowFromInvestment": "540962000", "stockBasedCompensation": "7883000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89355000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3939000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "157805000", "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": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "income_statement": { "revenue": 1428031000, "cost_of_revenue": 1225297000, "gross_profit": 202734000, "ebit": 48253000, "ebitda": 211963000, "pretax_income": -244430000, "tax_provision": 157330000, "net_income": -414179000, "net_income_to_common": -414179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1618001000, "total_current_assets": 4008139000, "total_assets": 16374211000, "short_term_debt": 74077000, "long_term_debt": 3119464000, "total_debt": 3193541000, "total_liabilities": 6592750000, "total_equity": 9533365000, "shares_outstanding": 117701000, "goodwill_and_intangibles": 1713890000 }, "cash_flow": { "operating_cash_flow": 388485000, "capital_expenditure": 155385000, "free_cash_flow": 543870000, "dividends_paid": 89318000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 213088, "ticker_id": 160, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48253000", "ebitda": "211963000", "netIncome": "-414179000", "grossProfit": "202734000", "depreciation": "None", "totalRevenue": "1428031000", "costOfRevenue": "1225297000", "interestIncome": "49820000", "incomeBeforeTax": "-244430000", "interestExpense": "57776000", "operatingIncome": "48253000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "157330000", "reportedCurrency": "USD", "netInterestIncome": "-57776000", "nonInterestIncome": "None", "operatingExpenses": "154481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12181000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1225297000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163710000", "sellingGeneralAndAdministrative": "155500000", "netIncomeFromContinuingOperations": "-401760000" }, "balance": { "goodwill": "1499657000", "inventory": "1179271000", "commonStock": "1178000", "currentDebt": "None", "investments": "None", "totalAssets": "16374211000", "longTermDebt": "3119464000", "shortTermDebt": "74077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "214233000", "reportedCurrency": "USD", "retainedEarnings": "4613676000", "totalLiabilities": "6592750000", "otherCurrentAssets": "446094000", "totalCurrentAssets": "4008139000", "currentLongTermDebt": "74077000", "longTermInvestments": "900926000", "shortTermInvestments": "None", "currentNetReceivables": "764773000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12366072000", "currentAccountsPayable": "913529000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8728815000", "shortLongTermDebtTotal": "3296651000", "totalShareholderEquity": "9533365000", "capitalLeaseObligations": "103110000", "otherCurrentLiabilities": "681881000", "totalCurrentLiabilities": "1798044000", "otherNonCurrentLiabilities": "68865000", "totalNonCurrentLiabilities": "4794706000", "cashAndShortTermInvestments": "1618001000", "commonStockSharesOutstanding": "117701000", "intangibleAssetsExcludingGoodwill": "214233000", "cashAndCashEquivalentsAtCarryingValue": "1618001000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-401760000", "profitLoss": "None", "dividendPayout": "89318000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "388485000", "capitalExpenditures": "155385000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-533016000", "cashflowFromInvestment": "-176640000", "stockBasedCompensation": "12223000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89318000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163710000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1428031000, "cost_of_revenue": 1225297000, "gross_profit": 202734000, "research_and_development": 12181000, "selling_general_admin": 155500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48253000, "depreciation_amortisation": 163710000, "ebitda": 211963000, "interest_expense": 57776000, "interest_income": null, "other_non_operating": null, "pretax_income": -244430000, "tax_provision": 157330000, "effective_tax_rate": null, "net_income": -414179000, "net_income_continuing_ops": -401760000, "net_income_to_common": -414179000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1618001000, "short_term_investments": null, "net_receivables": 764773000, "inventory": 1179271000, "other_current_assets": null, "total_current_assets": 4008139000, "net_ppe": null, "goodwill": 1499657000, "intangible_assets": 214233000, "goodwill_and_intangibles": 1713890000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12366072000, "total_assets": 16374211000, "short_term_debt": 74077000, "accounts_payable": 913529000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1798044000, "long_term_debt": 3119464000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4794706000, "total_liabilities": 6592750000, "total_debt": 3193541000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4613676000, "total_equity": 9533365000, "shares_outstanding": 117701000, "operating_cash_flow": 388485000, "stock_based_compensation": 12223000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 155385000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -176640000, "dividends_paid": 89318000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -533016000, "free_cash_flow": 543870000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48253000", "ebitda": "211963000", "netIncome": "-414179000", "grossProfit": "202734000", "depreciation": "None", "totalRevenue": "1428031000", "costOfRevenue": "1225297000", "interestIncome": "49820000", "incomeBeforeTax": "-244430000", "interestExpense": "57776000", "operatingIncome": "48253000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "157330000", "reportedCurrency": "USD", "netInterestIncome": "-57776000", "nonInterestIncome": "None", "operatingExpenses": "154481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12181000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1225297000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163710000", "sellingGeneralAndAdministrative": "155500000", "netIncomeFromContinuingOperations": "-401760000" }, "balance": { "goodwill": "1499657000", "inventory": "1179271000", "commonStock": "1178000", "currentDebt": "None", "investments": "None", "totalAssets": "16374211000", "longTermDebt": "3119464000", "shortTermDebt": "74077000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "214233000", "reportedCurrency": "USD", "retainedEarnings": "4613676000", "totalLiabilities": "6592750000", "otherCurrentAssets": "446094000", "totalCurrentAssets": "4008139000", "currentLongTermDebt": "74077000", "longTermInvestments": "900926000", "shortTermInvestments": "None", "currentNetReceivables": "764773000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12366072000", "currentAccountsPayable": "913529000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8728815000", "shortLongTermDebtTotal": "3296651000", "totalShareholderEquity": "9533365000", "capitalLeaseObligations": "103110000", "otherCurrentLiabilities": "681881000", "totalCurrentLiabilities": "1798044000", "otherNonCurrentLiabilities": "68865000", "totalNonCurrentLiabilities": "4794706000", "cashAndShortTermInvestments": "1618001000", "commonStockSharesOutstanding": "117701000", "intangibleAssetsExcludingGoodwill": "214233000", "cashAndCashEquivalentsAtCarryingValue": "1618001000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-401760000", "profitLoss": "None", "dividendPayout": "89318000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "388485000", "capitalExpenditures": "155385000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-533016000", "cashflowFromInvestment": "-176640000", "stockBasedCompensation": "12223000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89318000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3240000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163710000", "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": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "income_statement": { "revenue": 1307829000, "cost_of_revenue": 1190219000, "gross_profit": 117610000, "ebit": -30458000, "ebitda": 134025000, "pretax_income": -178506000, "tax_provision": -30565000, "net_income": -160694000, "net_income_to_common": -160694000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1931758000, "total_current_assets": 4554905000, "total_assets": 17148285000, "short_term_debt": 445384000, "long_term_debt": 3181009000, "total_debt": 3626393000, "total_liabilities": 6879227000, "total_equity": 9996113000, "shares_outstanding": 117685000, "goodwill_and_intangibles": 1720818000 }, "cash_flow": { "operating_cash_flow": 355602000, "capital_expenditure": 132164000, "free_cash_flow": 487766000, "dividends_paid": 89343000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 213090, "ticker_id": 160, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-30458000", "ebitda": "134025000", "netIncome": "-160694000", "grossProfit": "117610000", "depreciation": "None", "totalRevenue": "1307829000", "costOfRevenue": "1190219000", "interestIncome": "42979000", "incomeBeforeTax": "-178506000", "interestExpense": "50959000", "operatingIncome": "-30458000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-30565000", "reportedCurrency": "USD", "netInterestIncome": "-50959000", "nonInterestIncome": "None", "operatingExpenses": "148068000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12674000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1190219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164483000", "sellingGeneralAndAdministrative": "138577000", "netIncomeFromContinuingOperations": "-147941000" }, "balance": { "goodwill": "1490869000", "inventory": "1532622000", "commonStock": "1177000", "currentDebt": "None", "investments": "None", "totalAssets": "17148285000", "longTermDebt": "3181009000", "shortTermDebt": "445384000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "229949000", "reportedCurrency": "USD", "retainedEarnings": "5117213000", "totalLiabilities": "6879227000", "otherCurrentAssets": "249347000", "totalCurrentAssets": "4554905000", "currentLongTermDebt": "445384000", "longTermInvestments": "914040000", "shortTermInvestments": "None", "currentNetReceivables": "841178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12593380000", "currentAccountsPayable": "903171000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9348267000", "shortLongTermDebtTotal": "3735038000", "totalShareholderEquity": "9996113000", "capitalLeaseObligations": "108645000", "otherCurrentLiabilities": "655399000", "totalCurrentLiabilities": "2003954000", "otherNonCurrentLiabilities": "95743000", "totalNonCurrentLiabilities": "4875273000", "cashAndShortTermInvestments": "1931758000", "commonStockSharesOutstanding": "117685000", "intangibleAssetsExcludingGoodwill": "229949000", "cashAndCashEquivalentsAtCarryingValue": "1931758000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-147941000", "profitLoss": "None", "dividendPayout": "89343000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "355602000", "capitalExpenditures": "132164000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90531000", "cashflowFromInvestment": "-152979000", "stockBasedCompensation": "10980000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89343000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1494000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164483000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1307829000, "cost_of_revenue": 1190219000, "gross_profit": 117610000, "research_and_development": 12674000, "selling_general_admin": 138577000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -30458000, "depreciation_amortisation": 164483000, "ebitda": 134025000, "interest_expense": 50959000, "interest_income": null, "other_non_operating": null, "pretax_income": -178506000, "tax_provision": -30565000, "effective_tax_rate": null, "net_income": -160694000, "net_income_continuing_ops": -147941000, "net_income_to_common": -160694000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1931758000, "short_term_investments": null, "net_receivables": 841178000, "inventory": 1532622000, "other_current_assets": null, "total_current_assets": 4554905000, "net_ppe": null, "goodwill": 1490869000, "intangible_assets": 229949000, "goodwill_and_intangibles": 1720818000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12593380000, "total_assets": 17148285000, "short_term_debt": 445384000, "accounts_payable": 903171000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2003954000, "long_term_debt": 3181009000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4875273000, "total_liabilities": 6879227000, "total_debt": 3626393000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5117213000, "total_equity": 9996113000, "shares_outstanding": 117685000, "operating_cash_flow": 355602000, "stock_based_compensation": 10980000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132164000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -152979000, "dividends_paid": 89343000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -90531000, "free_cash_flow": 487766000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-30458000", "ebitda": "134025000", "netIncome": "-160694000", "grossProfit": "117610000", "depreciation": "None", "totalRevenue": "1307829000", "costOfRevenue": "1190219000", "interestIncome": "42979000", "incomeBeforeTax": "-178506000", "interestExpense": "50959000", "operatingIncome": "-30458000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-30565000", "reportedCurrency": "USD", "netInterestIncome": "-50959000", "nonInterestIncome": "None", "operatingExpenses": "148068000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12674000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1190219000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "164483000", "sellingGeneralAndAdministrative": "138577000", "netIncomeFromContinuingOperations": "-147941000" }, "balance": { "goodwill": "1490869000", "inventory": "1532622000", "commonStock": "1177000", "currentDebt": "None", "investments": "None", "totalAssets": "17148285000", "longTermDebt": "3181009000", "shortTermDebt": "445384000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "229949000", "reportedCurrency": "USD", "retainedEarnings": "5117213000", "totalLiabilities": "6879227000", "otherCurrentAssets": "249347000", "totalCurrentAssets": "4554905000", "currentLongTermDebt": "445384000", "longTermInvestments": "914040000", "shortTermInvestments": "None", "currentNetReceivables": "841178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12593380000", "currentAccountsPayable": "903171000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9348267000", "shortLongTermDebtTotal": "3735038000", "totalShareholderEquity": "9996113000", "capitalLeaseObligations": "108645000", "otherCurrentLiabilities": "655399000", "totalCurrentLiabilities": "2003954000", "otherNonCurrentLiabilities": "95743000", "totalNonCurrentLiabilities": "4875273000", "cashAndShortTermInvestments": "1931758000", "commonStockSharesOutstanding": "117685000", "intangibleAssetsExcludingGoodwill": "229949000", "cashAndCashEquivalentsAtCarryingValue": "1931758000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-147941000", "profitLoss": "None", "dividendPayout": "89343000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "355602000", "capitalExpenditures": "132164000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90531000", "cashflowFromInvestment": "-152979000", "stockBasedCompensation": "10980000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89343000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1494000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "164483000", "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": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "income_statement": { "revenue": 1329992000, "cost_of_revenue": 1133116000, "gross_profit": 196876000, "ebit": 53743000, "ebitda": 222474000, "pretax_income": 69287000, "tax_provision": 34094000, "net_income": 22897000, "net_income_to_common": 22897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1806829000, "total_current_assets": 4505187000, "total_assets": 17291927000, "short_term_debt": 444911000, "long_term_debt": 3178111000, "total_debt": 3623022000, "total_liabilities": 6792943000, "total_equity": 10240526000, "shares_outstanding": 117665000, "goodwill_and_intangibles": 1905875000 }, "cash_flow": { "operating_cash_flow": -7203000, "capital_expenditure": 119628000, "free_cash_flow": 112425000, "dividends_paid": 89324000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 213091, "ticker_id": 160, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53743000", "ebitda": "222474000", "netIncome": "22897000", "grossProfit": "196876000", "depreciation": "None", "totalRevenue": "1329992000", "costOfRevenue": "1133116000", "interestIncome": "49939000", "incomeBeforeTax": "69287000", "interestExpense": "49939000", "operatingIncome": "53743000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "34094000", "reportedCurrency": "USD", "netInterestIncome": "-49939000", "nonInterestIncome": "None", "operatingExpenses": "143133000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12444000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1133116000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168731000", "sellingGeneralAndAdministrative": "132457000", "netIncomeFromContinuingOperations": "35193000" }, "balance": { "goodwill": "1670927000", "inventory": "1640925000", "commonStock": "1177000", "currentDebt": "None", "investments": "None", "totalAssets": "17291927000", "longTermDebt": "3178111000", "shortTermDebt": "444911000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "234948000", "reportedCurrency": "USD", "retainedEarnings": "5367257000", "totalLiabilities": "6792943000", "otherCurrentAssets": "177695000", "totalCurrentAssets": "4505187000", "currentLongTermDebt": "444911000", "longTermInvestments": "890384000", "shortTermInvestments": "None", "currentNetReceivables": "879738000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12786740000", "currentAccountsPayable": "858781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9252894000", "shortLongTermDebtTotal": "3717532000", "totalShareholderEquity": "10240526000", "capitalLeaseObligations": "94510000", "otherCurrentLiabilities": "476215000", "totalCurrentLiabilities": "1949784000", "otherNonCurrentLiabilities": "99824000", "totalNonCurrentLiabilities": "4843159000", "cashAndShortTermInvestments": "1806829000", "commonStockSharesOutstanding": "117665000", "intangibleAssetsExcludingGoodwill": "234948000", "cashAndCashEquivalentsAtCarryingValue": "1806829000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35193000", "profitLoss": "None", "dividendPayout": "89324000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7203000", "capitalExpenditures": "119628000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90634000", "cashflowFromInvestment": "362915000", "stockBasedCompensation": "10102000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89324000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168731000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1329992000, "cost_of_revenue": 1133116000, "gross_profit": 196876000, "research_and_development": 12444000, "selling_general_admin": 132457000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53743000, "depreciation_amortisation": 168731000, "ebitda": 222474000, "interest_expense": 49939000, "interest_income": null, "other_non_operating": null, "pretax_income": 69287000, "tax_provision": 34094000, "effective_tax_rate": null, "net_income": 22897000, "net_income_continuing_ops": 35193000, "net_income_to_common": 22897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1806829000, "short_term_investments": null, "net_receivables": 879738000, "inventory": 1640925000, "other_current_assets": null, "total_current_assets": 4505187000, "net_ppe": null, "goodwill": 1670927000, "intangible_assets": 234948000, "goodwill_and_intangibles": 1905875000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12786740000, "total_assets": 17291927000, "short_term_debt": 444911000, "accounts_payable": 858781000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1949784000, "long_term_debt": 3178111000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4843159000, "total_liabilities": 6792943000, "total_debt": 3623022000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5367257000, "total_equity": 10240526000, "shares_outstanding": 117665000, "operating_cash_flow": -7203000, "stock_based_compensation": 10102000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119628000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 362915000, "dividends_paid": 89324000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -90634000, "free_cash_flow": 112425000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53743000", "ebitda": "222474000", "netIncome": "22897000", "grossProfit": "196876000", "depreciation": "None", "totalRevenue": "1329992000", "costOfRevenue": "1133116000", "interestIncome": "49939000", "incomeBeforeTax": "69287000", "interestExpense": "49939000", "operatingIncome": "53743000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "34094000", "reportedCurrency": "USD", "netInterestIncome": "-49939000", "nonInterestIncome": "None", "operatingExpenses": "143133000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "12444000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1133116000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168731000", "sellingGeneralAndAdministrative": "132457000", "netIncomeFromContinuingOperations": "35193000" }, "balance": { "goodwill": "1670927000", "inventory": "1640925000", "commonStock": "1177000", "currentDebt": "None", "investments": "None", "totalAssets": "17291927000", "longTermDebt": "3178111000", "shortTermDebt": "444911000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "234948000", "reportedCurrency": "USD", "retainedEarnings": "5367257000", "totalLiabilities": "6792943000", "otherCurrentAssets": "177695000", "totalCurrentAssets": "4505187000", "currentLongTermDebt": "444911000", "longTermInvestments": "890384000", "shortTermInvestments": "None", "currentNetReceivables": "879738000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12786740000", "currentAccountsPayable": "858781000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9252894000", "shortLongTermDebtTotal": "3717532000", "totalShareholderEquity": "10240526000", "capitalLeaseObligations": "94510000", "otherCurrentLiabilities": "476215000", "totalCurrentLiabilities": "1949784000", "otherNonCurrentLiabilities": "99824000", "totalNonCurrentLiabilities": "4843159000", "cashAndShortTermInvestments": "1806829000", "commonStockSharesOutstanding": "117665000", "intangibleAssetsExcludingGoodwill": "234948000", "cashAndCashEquivalentsAtCarryingValue": "1806829000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35193000", "profitLoss": "None", "dividendPayout": "89324000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "-7203000", "capitalExpenditures": "119628000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90634000", "cashflowFromInvestment": "362915000", "stockBasedCompensation": "10102000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89324000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "168731000", "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": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "income_statement": { "revenue": 1076881000, "cost_of_revenue": 922482000, "gross_profit": 154399000, "ebit": 17538000, "ebitda": 181192000, "pretax_income": 45320000, "tax_provision": -3978000, "net_income": 41348000, "net_income_to_common": 41348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1518511000, "total_current_assets": 4107282000, "total_assets": 16999258000, "short_term_debt": 410477000, "long_term_debt": 3128655000, "total_debt": 3539132000, "total_liabilities": 6724916000, "total_equity": 10028239000, "shares_outstanding": 117603000, "goodwill_and_intangibles": 1835883000 }, "cash_flow": { "operating_cash_flow": 545383000, "capital_expenditure": 182624000, "free_cash_flow": 728007000, "dividends_paid": 89295000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 213092, "ticker_id": 160, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "17538000", "ebitda": "181192000", "netIncome": "41348000", "grossProfit": "154399000", "depreciation": "None", "totalRevenue": "1076881000", "costOfRevenue": "922482000", "interestIncome": "53999000", "incomeBeforeTax": "45320000", "interestExpense": "48977000", "operatingIncome": "17538000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-3978000", "reportedCurrency": "USD", "netInterestIncome": "-48977000", "nonInterestIncome": "None", "operatingExpenses": "136861000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14099000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "922482000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163654000", "sellingGeneralAndAdministrative": "123502000", "netIncomeFromContinuingOperations": "49298000" }, "balance": { "goodwill": "1606144000", "inventory": "1656365000", "commonStock": "1177000", "currentDebt": "None", "investments": "None", "totalAssets": "16999258000", "longTermDebt": "3128655000", "shortTermDebt": "410477000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "229739000", "reportedCurrency": "USD", "retainedEarnings": "5433704000", "totalLiabilities": "6724916000", "otherCurrentAssets": "124551000", "totalCurrentAssets": "4107282000", "currentLongTermDebt": "410477000", "longTermInvestments": "1124777000", "shortTermInvestments": "None", "currentNetReceivables": "807855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12891976000", "currentAccountsPayable": "917954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9425283000", "shortLongTermDebtTotal": "3640481000", "totalShareholderEquity": "10028239000", "capitalLeaseObligations": "101349000", "otherCurrentLiabilities": "441183000", "totalCurrentLiabilities": "1944393000", "otherNonCurrentLiabilities": "98432000", "totalNonCurrentLiabilities": "4780523000", "cashAndShortTermInvestments": "1518511000", "commonStockSharesOutstanding": "117603000", "intangibleAssetsExcludingGoodwill": "229739000", "cashAndCashEquivalentsAtCarryingValue": "1518511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49298000", "profitLoss": "None", "dividendPayout": "89295000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "545383000", "capitalExpenditures": "182624000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120006000", "cashflowFromInvestment": "-179303000", "stockBasedCompensation": "6966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89295000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1186000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161754000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1076881000, "cost_of_revenue": 922482000, "gross_profit": 154399000, "research_and_development": 14099000, "selling_general_admin": 123502000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 17538000, "depreciation_amortisation": 163654000, "ebitda": 181192000, "interest_expense": 48977000, "interest_income": null, "other_non_operating": null, "pretax_income": 45320000, "tax_provision": -3978000, "effective_tax_rate": null, "net_income": 41348000, "net_income_continuing_ops": 49298000, "net_income_to_common": 41348000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1518511000, "short_term_investments": null, "net_receivables": 807855000, "inventory": 1656365000, "other_current_assets": null, "total_current_assets": 4107282000, "net_ppe": null, "goodwill": 1606144000, "intangible_assets": 229739000, "goodwill_and_intangibles": 1835883000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12891976000, "total_assets": 16999258000, "short_term_debt": 410477000, "accounts_payable": 917954000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1944393000, "long_term_debt": 3128655000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4780523000, "total_liabilities": 6724916000, "total_debt": 3539132000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5433704000, "total_equity": 10028239000, "shares_outstanding": 117603000, "operating_cash_flow": 545383000, "stock_based_compensation": 6966000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 182624000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -179303000, "dividends_paid": 89295000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -120006000, "free_cash_flow": 728007000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "17538000", "ebitda": "181192000", "netIncome": "41348000", "grossProfit": "154399000", "depreciation": "None", "totalRevenue": "1076881000", "costOfRevenue": "922482000", "interestIncome": "53999000", "incomeBeforeTax": "45320000", "interestExpense": "48977000", "operatingIncome": "17538000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-3978000", "reportedCurrency": "USD", "netInterestIncome": "-48977000", "nonInterestIncome": "None", "operatingExpenses": "136861000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14099000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "922482000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163654000", "sellingGeneralAndAdministrative": "123502000", "netIncomeFromContinuingOperations": "49298000" }, "balance": { "goodwill": "1606144000", "inventory": "1656365000", "commonStock": "1177000", "currentDebt": "None", "investments": "None", "totalAssets": "16999258000", "longTermDebt": "3128655000", "shortTermDebt": "410477000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "229739000", "reportedCurrency": "USD", "retainedEarnings": "5433704000", "totalLiabilities": "6724916000", "otherCurrentAssets": "124551000", "totalCurrentAssets": "4107282000", "currentLongTermDebt": "410477000", "longTermInvestments": "1124777000", "shortTermInvestments": "None", "currentNetReceivables": "807855000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12891976000", "currentAccountsPayable": "917954000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9425283000", "shortLongTermDebtTotal": "3640481000", "totalShareholderEquity": "10028239000", "capitalLeaseObligations": "101349000", "otherCurrentLiabilities": "441183000", "totalCurrentLiabilities": "1944393000", "otherNonCurrentLiabilities": "98432000", "totalNonCurrentLiabilities": "4780523000", "cashAndShortTermInvestments": "1518511000", "commonStockSharesOutstanding": "117603000", "intangibleAssetsExcludingGoodwill": "229739000", "cashAndCashEquivalentsAtCarryingValue": "1518511000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49298000", "profitLoss": "None", "dividendPayout": "89295000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "545383000", "capitalExpenditures": "182624000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-120006000", "cashflowFromInvestment": "-179303000", "stockBasedCompensation": "6966000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89295000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1186000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "161754000", "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": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "income_statement": { "revenue": 1231713000, "cost_of_revenue": 1093500000, "gross_profit": 138213000, "ebit": -15508000, "ebitda": 147598000, "pretax_income": 95724000, "tax_provision": 10613000, "net_income": 75293000, "net_income_to_common": 75293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1192230000, "total_current_assets": 3842262000, "total_assets": 16609649000, "short_term_debt": 398023000, "long_term_debt": 3118142000, "total_debt": 3516165000, "total_liabilities": 6409961000, "total_equity": 9961517000, "shares_outstanding": 117723000, "goodwill_and_intangibles": 1813467000 }, "cash_flow": { "operating_cash_flow": 674000, "capital_expenditure": 355728000, "free_cash_flow": 356402000, "dividends_paid": 89288000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 213093, "ticker_id": 160, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-15508000", "ebitda": "147598000", "netIncome": "75293000", "grossProfit": "138213000", "depreciation": "None", "totalRevenue": "1231713000", "costOfRevenue": "1093500000", "interestIncome": "49503000", "incomeBeforeTax": "95724000", "interestExpense": "44703000", "operatingIncome": "-15508000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10613000", "reportedCurrency": "USD", "netInterestIncome": "-44703000", "nonInterestIncome": "None", "operatingExpenses": "153721000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20021000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1093500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163106000", "sellingGeneralAndAdministrative": "135996000", "netIncomeFromContinuingOperations": "85111000" }, "balance": { "goodwill": "1582714000", "inventory": "1502531000", "commonStock": "1176000", "currentDebt": "None", "investments": "None", "totalAssets": "16609649000", "longTermDebt": "3118142000", "shortTermDebt": "398023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "230753000", "reportedCurrency": "USD", "retainedEarnings": "5481692000", "totalLiabilities": "6409961000", "otherCurrentAssets": "81941000", "totalCurrentAssets": "3842262000", "currentLongTermDebt": "398023000", "longTermInvestments": "1117739000", "shortTermInvestments": "None", "currentNetReceivables": "1065560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12767387000", "currentAccountsPayable": "943887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9450309000", "shortLongTermDebtTotal": "3615679000", "totalShareholderEquity": "9961517000", "capitalLeaseObligations": "99514000", "otherCurrentLiabilities": "527164000", "totalCurrentLiabilities": "1966464000", "otherNonCurrentLiabilities": "101477000", "totalNonCurrentLiabilities": "4443497000", "cashAndShortTermInvestments": "1192230000", "commonStockSharesOutstanding": "117723000", "intangibleAssetsExcludingGoodwill": "230753000", "cashAndCashEquivalentsAtCarryingValue": "1192230000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85111000", "profitLoss": "None", "dividendPayout": "89288000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "674000", "capitalExpenditures": "355728000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92881000", "cashflowFromInvestment": "-327810000", "stockBasedCompensation": "7698000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89288000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2237124000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163106000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1231713000, "cost_of_revenue": 1093500000, "gross_profit": 138213000, "research_and_development": 20021000, "selling_general_admin": 135996000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -15508000, "depreciation_amortisation": 163106000, "ebitda": 147598000, "interest_expense": 44703000, "interest_income": null, "other_non_operating": null, "pretax_income": 95724000, "tax_provision": 10613000, "effective_tax_rate": null, "net_income": 75293000, "net_income_continuing_ops": 85111000, "net_income_to_common": 75293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1192230000, "short_term_investments": null, "net_receivables": 1065560000, "inventory": 1502531000, "other_current_assets": null, "total_current_assets": 3842262000, "net_ppe": null, "goodwill": 1582714000, "intangible_assets": 230753000, "goodwill_and_intangibles": 1813467000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12767387000, "total_assets": 16609649000, "short_term_debt": 398023000, "accounts_payable": 943887000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1966464000, "long_term_debt": 3118142000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4443497000, "total_liabilities": 6409961000, "total_debt": 3516165000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5481692000, "total_equity": 9961517000, "shares_outstanding": 117723000, "operating_cash_flow": 674000, "stock_based_compensation": 7698000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 355728000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -327810000, "dividends_paid": 89288000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -92881000, "free_cash_flow": 356402000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-15508000", "ebitda": "147598000", "netIncome": "75293000", "grossProfit": "138213000", "depreciation": "None", "totalRevenue": "1231713000", "costOfRevenue": "1093500000", "interestIncome": "49503000", "incomeBeforeTax": "95724000", "interestExpense": "44703000", "operatingIncome": "-15508000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10613000", "reportedCurrency": "USD", "netInterestIncome": "-44703000", "nonInterestIncome": "None", "operatingExpenses": "153721000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20021000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1093500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163106000", "sellingGeneralAndAdministrative": "135996000", "netIncomeFromContinuingOperations": "85111000" }, "balance": { "goodwill": "1582714000", "inventory": "1502531000", "commonStock": "1176000", "currentDebt": "None", "investments": "None", "totalAssets": "16609649000", "longTermDebt": "3118142000", "shortTermDebt": "398023000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "230753000", "reportedCurrency": "USD", "retainedEarnings": "5481692000", "totalLiabilities": "6409961000", "otherCurrentAssets": "81941000", "totalCurrentAssets": "3842262000", "currentLongTermDebt": "398023000", "longTermInvestments": "1117739000", "shortTermInvestments": "None", "currentNetReceivables": "1065560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12767387000", "currentAccountsPayable": "943887000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9450309000", "shortLongTermDebtTotal": "3615679000", "totalShareholderEquity": "9961517000", "capitalLeaseObligations": "99514000", "otherCurrentLiabilities": "527164000", "totalCurrentLiabilities": "1966464000", "otherNonCurrentLiabilities": "101477000", "totalNonCurrentLiabilities": "4443497000", "cashAndShortTermInvestments": "1192230000", "commonStockSharesOutstanding": "117723000", "intangibleAssetsExcludingGoodwill": "230753000", "cashAndCashEquivalentsAtCarryingValue": "1192230000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85111000", "profitLoss": "None", "dividendPayout": "89288000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "674000", "capitalExpenditures": "355728000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92881000", "cashflowFromInvestment": "-327810000", "stockBasedCompensation": "7698000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89288000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "2237124000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163106000", "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": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "income_statement": { "revenue": 1354692000, "cost_of_revenue": 1458726000, "gross_profit": -104034000, "ebit": -280145000, "ebitda": -116643000, "pretax_income": -949788000, "tax_provision": 110853000, "net_income": -1068992000, "net_income_to_common": -1068992000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1664519000, "total_current_assets": 4669610000, "total_assets": 17455186000, "short_term_debt": 3012000, "long_term_debt": 3565990000, "total_debt": 3569002000, "total_liabilities": 6964525000, "total_equity": 10240595000, "shares_outstanding": 117535000, "goodwill_and_intangibles": 1883836000 }, "cash_flow": { "operating_cash_flow": 227107000, "capital_expenditure": 303126000, "free_cash_flow": 530233000, "dividends_paid": 88696000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 213095, "ticker_id": 160, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-280145000", "ebitda": "-116643000", "netIncome": "-1068992000", "grossProfit": "-104034000", "depreciation": "None", "totalRevenue": "1354692000", "costOfRevenue": "1458726000", "interestIncome": "52760000", "incomeBeforeTax": "-949788000", "interestExpense": "47760000", "operatingIncome": "-280145000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "110853000", "reportedCurrency": "USD", "netInterestIncome": "-47760000", "nonInterestIncome": "None", "operatingExpenses": "176111000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22397000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1458726000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163502000", "sellingGeneralAndAdministrative": "154253000", "netIncomeFromContinuingOperations": "-1060641000" }, "balance": { "goodwill": "1637758000", "inventory": "1657688000", "commonStock": "1176000", "currentDebt": "None", "investments": "None", "totalAssets": "17455186000", "longTermDebt": "3565990000", "shortTermDebt": "3012000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "246078000", "reportedCurrency": "USD", "retainedEarnings": "5495697000", "totalLiabilities": "6964525000", "otherCurrentAssets": "328915000", "totalCurrentAssets": "4669610000", "currentLongTermDebt": "3012000", "longTermInvestments": "1179598000", "shortTermInvestments": "None", "currentNetReceivables": "1018488000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12785576000", "currentAccountsPayable": "1222810000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9381198000", "shortLongTermDebtTotal": "3569002000", "totalShareholderEquity": "10240595000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "574384000", "totalCurrentLiabilities": "1910720000", "otherNonCurrentLiabilities": "791823000", "totalNonCurrentLiabilities": "5053805000", "cashAndShortTermInvestments": "1664519000", "commonStockSharesOutstanding": "117535000", "intangibleAssetsExcludingGoodwill": "246078000", "cashAndCashEquivalentsAtCarryingValue": "1664519000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1060641000", "profitLoss": "None", "dividendPayout": "88696000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "227107000", "capitalExpenditures": "303126000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109966000", "cashflowFromInvestment": "-317069000", "stockBasedCompensation": "9004000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88696000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10677000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163502000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1354692000, "cost_of_revenue": 1458726000, "gross_profit": -104034000, "research_and_development": 22397000, "selling_general_admin": 154253000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -280145000, "depreciation_amortisation": 163502000, "ebitda": -116643000, "interest_expense": 47760000, "interest_income": null, "other_non_operating": null, "pretax_income": -949788000, "tax_provision": 110853000, "effective_tax_rate": null, "net_income": -1068992000, "net_income_continuing_ops": -1060641000, "net_income_to_common": -1068992000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1664519000, "short_term_investments": null, "net_receivables": 1018488000, "inventory": 1657688000, "other_current_assets": null, "total_current_assets": 4669610000, "net_ppe": null, "goodwill": 1637758000, "intangible_assets": 246078000, "goodwill_and_intangibles": 1883836000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 12785576000, "total_assets": 17455186000, "short_term_debt": 3012000, "accounts_payable": 1222810000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1910720000, "long_term_debt": 3565990000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5053805000, "total_liabilities": 6964525000, "total_debt": 3569002000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5495697000, "total_equity": 10240595000, "shares_outstanding": 117535000, "operating_cash_flow": 227107000, "stock_based_compensation": 9004000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 303126000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -317069000, "dividends_paid": 88696000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -109966000, "free_cash_flow": 530233000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-280145000", "ebitda": "-116643000", "netIncome": "-1068992000", "grossProfit": "-104034000", "depreciation": "None", "totalRevenue": "1354692000", "costOfRevenue": "1458726000", "interestIncome": "52760000", "incomeBeforeTax": "-949788000", "interestExpense": "47760000", "operatingIncome": "-280145000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "110853000", "reportedCurrency": "USD", "netInterestIncome": "-47760000", "nonInterestIncome": "None", "operatingExpenses": "176111000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22397000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1458726000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163502000", "sellingGeneralAndAdministrative": "154253000", "netIncomeFromContinuingOperations": "-1060641000" }, "balance": { "goodwill": "1637758000", "inventory": "1657688000", "commonStock": "1176000", "currentDebt": "None", "investments": "None", "totalAssets": "17455186000", "longTermDebt": "3565990000", "shortTermDebt": "3012000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "246078000", "reportedCurrency": "USD", "retainedEarnings": "5495697000", "totalLiabilities": "6964525000", "otherCurrentAssets": "328915000", "totalCurrentAssets": "4669610000", "currentLongTermDebt": "3012000", "longTermInvestments": "1179598000", "shortTermInvestments": "None", "currentNetReceivables": "1018488000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "12785576000", "currentAccountsPayable": "1222810000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "9381198000", "shortLongTermDebtTotal": "3569002000", "totalShareholderEquity": "10240595000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "574384000", "totalCurrentLiabilities": "1910720000", "otherNonCurrentLiabilities": "791823000", "totalNonCurrentLiabilities": "5053805000", "cashAndShortTermInvestments": "1664519000", "commonStockSharesOutstanding": "117535000", "intangibleAssetsExcludingGoodwill": "246078000", "cashAndCashEquivalentsAtCarryingValue": "1664519000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-1060641000", "profitLoss": "None", "dividendPayout": "88696000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "227107000", "capitalExpenditures": "303126000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-109966000", "cashflowFromInvestment": "-317069000", "stockBasedCompensation": "9004000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "88696000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10677000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163502000", "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": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "income_statement": { "revenue": 1430385000, "cost_of_revenue": 1440963000, "gross_profit": -10578000, "ebit": -191090000, "ebitda": -52811000, "pretax_income": -207254000, "tax_provision": -30660000, "net_income": -188198000, "net_income_to_common": -188198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1830227000, "total_current_assets": 5225705000, "total_assets": 18388282000, "short_term_debt": 3213000, "long_term_debt": 3519504000, "total_debt": 3522717000, "total_liabilities": 6905127000, "total_equity": 11222559000, "shares_outstanding": 117528000, "goodwill_and_intangibles": 1844273000 }, "cash_flow": { "operating_cash_flow": 367194000, "capital_expenditure": 455271000, "free_cash_flow": 822465000, "dividends_paid": 86384000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 213096, "ticker_id": 160, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-191090000", "ebitda": "-52811000", "netIncome": "-188198000", "grossProfit": "-10578000", "depreciation": "None", "totalRevenue": "1430385000", "costOfRevenue": "1440963000", "interestIncome": "None", "incomeBeforeTax": "-207254000", "interestExpense": "35187000", "operatingIncome": "-191090000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-30660000", "reportedCurrency": "USD", "netInterestIncome": "-35187000", "nonInterestIncome": "None", "operatingExpenses": "180512000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20770000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1440963000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138279000", "sellingGeneralAndAdministrative": "168948000", "netIncomeFromContinuingOperations": "-176594000" }, "balance": { "goodwill": "1600938000", "inventory": "1800114000", "commonStock": "1175000", "currentDebt": "None", "investments": "None", "totalAssets": "18388282000", "longTermDebt": "3519504000", "shortTermDebt": "3213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "243335000", "reportedCurrency": "USD", "retainedEarnings": "6653979000", "totalLiabilities": "6905127000", "otherCurrentAssets": "397630000", "totalCurrentAssets": "5225705000", "currentLongTermDebt": "3213000", "longTermInvestments": "1160674000", "shortTermInvestments": "None", "currentNetReceivables": "1197734000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13162577000", "currentAccountsPayable": "1323173000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3522717000", "totalShareholderEquity": "11222559000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "569002000", "totalCurrentLiabilities": "1958458000", "otherNonCurrentLiabilities": "758283000", "totalNonCurrentLiabilities": "4946669000", "cashAndShortTermInvestments": "1830227000", "commonStockSharesOutstanding": "117528000", "intangibleAssetsExcludingGoodwill": "243335000", "cashAndCashEquivalentsAtCarryingValue": "1830227000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-176594000", "profitLoss": "None", "dividendPayout": "86384000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "367194000", "capitalExpenditures": "455271000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112718000", "cashflowFromInvestment": "-444669000", "stockBasedCompensation": "6122000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86384000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138279000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1430385000, "cost_of_revenue": 1440963000, "gross_profit": -10578000, "research_and_development": 20770000, "selling_general_admin": 168948000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -191090000, "depreciation_amortisation": 138279000, "ebitda": -52811000, "interest_expense": 35187000, "interest_income": null, "other_non_operating": null, "pretax_income": -207254000, "tax_provision": -30660000, "effective_tax_rate": null, "net_income": -188198000, "net_income_continuing_ops": -176594000, "net_income_to_common": -188198000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1830227000, "short_term_investments": null, "net_receivables": 1197734000, "inventory": 1800114000, "other_current_assets": null, "total_current_assets": 5225705000, "net_ppe": null, "goodwill": 1600938000, "intangible_assets": 243335000, "goodwill_and_intangibles": 1844273000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13162577000, "total_assets": 18388282000, "short_term_debt": 3213000, "accounts_payable": 1323173000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1958458000, "long_term_debt": 3519504000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4946669000, "total_liabilities": 6905127000, "total_debt": 3522717000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6653979000, "total_equity": 11222559000, "shares_outstanding": 117528000, "operating_cash_flow": 367194000, "stock_based_compensation": 6122000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 455271000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -444669000, "dividends_paid": 86384000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -112718000, "free_cash_flow": 822465000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-191090000", "ebitda": "-52811000", "netIncome": "-188198000", "grossProfit": "-10578000", "depreciation": "None", "totalRevenue": "1430385000", "costOfRevenue": "1440963000", "interestIncome": "None", "incomeBeforeTax": "-207254000", "interestExpense": "35187000", "operatingIncome": "-191090000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "-30660000", "reportedCurrency": "USD", "netInterestIncome": "-35187000", "nonInterestIncome": "None", "operatingExpenses": "180512000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20770000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1440963000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138279000", "sellingGeneralAndAdministrative": "168948000", "netIncomeFromContinuingOperations": "-176594000" }, "balance": { "goodwill": "1600938000", "inventory": "1800114000", "commonStock": "1175000", "currentDebt": "None", "investments": "None", "totalAssets": "18388282000", "longTermDebt": "3519504000", "shortTermDebt": "3213000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "243335000", "reportedCurrency": "USD", "retainedEarnings": "6653979000", "totalLiabilities": "6905127000", "otherCurrentAssets": "397630000", "totalCurrentAssets": "5225705000", "currentLongTermDebt": "3213000", "longTermInvestments": "1160674000", "shortTermInvestments": "None", "currentNetReceivables": "1197734000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13162577000", "currentAccountsPayable": "1323173000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3522717000", "totalShareholderEquity": "11222559000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "569002000", "totalCurrentLiabilities": "1958458000", "otherNonCurrentLiabilities": "758283000", "totalNonCurrentLiabilities": "4946669000", "cashAndShortTermInvestments": "1830227000", "commonStockSharesOutstanding": "117528000", "intangibleAssetsExcludingGoodwill": "243335000", "cashAndCashEquivalentsAtCarryingValue": "1830227000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-176594000", "profitLoss": "None", "dividendPayout": "86384000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "367194000", "capitalExpenditures": "455271000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-112718000", "cashflowFromInvestment": "-444669000", "stockBasedCompensation": "6122000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "86384000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-58000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138279000", "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": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "income_statement": { "revenue": 1360736000, "cost_of_revenue": 1324698000, "gross_profit": 36038000, "ebit": -143999000, "ebitda": -17348000, "pretax_income": 12926000, "tax_provision": -3721000, "net_income": 2448000, "net_income_to_common": 2448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 2055813000, "total_current_assets": 5822725000, "total_assets": 19032333000, "short_term_debt": 5076000, "long_term_debt": 3519453000, "total_debt": 3524529000, "total_liabilities": 7232614000, "total_equity": 11532802000, "shares_outstanding": 117451000, "goodwill_and_intangibles": 1865289000 }, "cash_flow": { "operating_cash_flow": 97954000, "capital_expenditure": 579322000, "free_cash_flow": 677276000, "dividends_paid": 46908000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 213097, "ticker_id": 160, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-143999000", "ebitda": "-17348000", "netIncome": "2448000", "grossProfit": "36038000", "depreciation": "None", "totalRevenue": "1360736000", "costOfRevenue": "1324698000", "interestIncome": "None", "incomeBeforeTax": "12926000", "interestExpense": "37969000", "operatingIncome": "-143999000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-3721000", "reportedCurrency": "USD", "netInterestIncome": "-37969000", "nonInterestIncome": "None", "operatingExpenses": "180037000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23532000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1324698000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126651000", "sellingGeneralAndAdministrative": "194912000", "netIncomeFromContinuingOperations": "16647000" }, "balance": { "goodwill": "1613534000", "inventory": "1904827000", "commonStock": "1175000", "currentDebt": "None", "investments": "None", "totalAssets": "19032333000", "longTermDebt": "3519453000", "shortTermDebt": "5076000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "251755000", "reportedCurrency": "USD", "retainedEarnings": "6930868000", "totalLiabilities": "7232614000", "otherCurrentAssets": "549540000", "totalCurrentAssets": "5822725000", "currentLongTermDebt": "5076000", "longTermInvestments": "1259001000", "shortTermInvestments": "None", "currentNetReceivables": "1312545000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13209608000", "currentAccountsPayable": "1295568000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3524529000", "totalShareholderEquity": "11532802000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "512954000", "totalCurrentLiabilities": "2050696000", "otherNonCurrentLiabilities": "833548000", "totalNonCurrentLiabilities": "5181918000", "cashAndShortTermInvestments": "2055813000", "commonStockSharesOutstanding": "117451000", "intangibleAssetsExcludingGoodwill": "251755000", "cashAndCashEquivalentsAtCarryingValue": "2055813000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16647000", "profitLoss": "None", "dividendPayout": "46908000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "97954000", "capitalExpenditures": "579322000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1557300000", "cashflowFromInvestment": "-494503000", "stockBasedCompensation": "9317000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46908000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10619000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123751000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1360736000, "cost_of_revenue": 1324698000, "gross_profit": 36038000, "research_and_development": 23532000, "selling_general_admin": 194912000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -143999000, "depreciation_amortisation": 126651000, "ebitda": -17348000, "interest_expense": 37969000, "interest_income": null, "other_non_operating": null, "pretax_income": 12926000, "tax_provision": -3721000, "effective_tax_rate": null, "net_income": 2448000, "net_income_continuing_ops": 16647000, "net_income_to_common": 2448000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 2055813000, "short_term_investments": null, "net_receivables": 1312545000, "inventory": 1904827000, "other_current_assets": null, "total_current_assets": 5822725000, "net_ppe": null, "goodwill": 1613534000, "intangible_assets": 251755000, "goodwill_and_intangibles": 1865289000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13209608000, "total_assets": 19032333000, "short_term_debt": 5076000, "accounts_payable": 1295568000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2050696000, "long_term_debt": 3519453000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5181918000, "total_liabilities": 7232614000, "total_debt": 3524529000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6930868000, "total_equity": 11532802000, "shares_outstanding": 117451000, "operating_cash_flow": 97954000, "stock_based_compensation": 9317000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 579322000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -494503000, "dividends_paid": 46908000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1557300000, "free_cash_flow": 677276000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-143999000", "ebitda": "-17348000", "netIncome": "2448000", "grossProfit": "36038000", "depreciation": "None", "totalRevenue": "1360736000", "costOfRevenue": "1324698000", "interestIncome": "None", "incomeBeforeTax": "12926000", "interestExpense": "37969000", "operatingIncome": "-143999000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-3721000", "reportedCurrency": "USD", "netInterestIncome": "-37969000", "nonInterestIncome": "None", "operatingExpenses": "180037000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "23532000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1324698000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126651000", "sellingGeneralAndAdministrative": "194912000", "netIncomeFromContinuingOperations": "16647000" }, "balance": { "goodwill": "1613534000", "inventory": "1904827000", "commonStock": "1175000", "currentDebt": "None", "investments": "None", "totalAssets": "19032333000", "longTermDebt": "3519453000", "shortTermDebt": "5076000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "251755000", "reportedCurrency": "USD", "retainedEarnings": "6930868000", "totalLiabilities": "7232614000", "otherCurrentAssets": "549540000", "totalCurrentAssets": "5822725000", "currentLongTermDebt": "5076000", "longTermInvestments": "1259001000", "shortTermInvestments": "None", "currentNetReceivables": "1312545000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13209608000", "currentAccountsPayable": "1295568000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3524529000", "totalShareholderEquity": "11532802000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "512954000", "totalCurrentLiabilities": "2050696000", "otherNonCurrentLiabilities": "833548000", "totalNonCurrentLiabilities": "5181918000", "cashAndShortTermInvestments": "2055813000", "commonStockSharesOutstanding": "117451000", "intangibleAssetsExcludingGoodwill": "251755000", "cashAndCashEquivalentsAtCarryingValue": "2055813000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16647000", "profitLoss": "None", "dividendPayout": "46908000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "97954000", "capitalExpenditures": "579322000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1557300000", "cashflowFromInvestment": "-494503000", "stockBasedCompensation": "9317000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46908000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10619000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "123751000", "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": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "income_statement": { "revenue": 2356165000, "cost_of_revenue": 3046848000, "gross_profit": -690683000, "ebit": -894091000, "ebitda": -748217000, "pretax_income": -484414000, "tax_provision": 118878000, "net_income": -617680000, "net_income_to_common": -617680000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 889900000, "total_current_assets": 5216919000, "total_assets": 18270652000, "short_term_debt": 625761000, "long_term_debt": 3541002000, "total_debt": 4166763000, "total_liabilities": 8605553000, "total_equity": 9412180000, "shares_outstanding": 117354000, "goodwill_and_intangibles": 1891587000 }, "cash_flow": { "operating_cash_flow": -98219000, "capital_expenditure": 684088000, "free_cash_flow": 585869000, "dividends_paid": 46937000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 213098, "ticker_id": 160, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-894091000", "ebitda": "-748217000", "netIncome": "-617680000", "grossProfit": "-690683000", "depreciation": "None", "totalRevenue": "2356165000", "costOfRevenue": "3046848000", "interestIncome": "None", "incomeBeforeTax": "-484414000", "interestExpense": "34386000", "operatingIncome": "-894091000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "118878000", "reportedCurrency": "USD", "netInterestIncome": "-34386000", "nonInterestIncome": "None", "operatingExpenses": "203408000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22753000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3046848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145874000", "sellingGeneralAndAdministrative": "194251000", "netIncomeFromContinuingOperations": "-603292000" }, "balance": { "goodwill": "1629729000", "inventory": "2161287000", "commonStock": "1174000", "currentDebt": "None", "investments": "None", "totalAssets": "18270652000", "longTermDebt": "3541002000", "shortTermDebt": "625761000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "261858000", "reportedCurrency": "USD", "retainedEarnings": "6987015000", "totalLiabilities": "8605553000", "otherCurrentAssets": "330522000", "totalCurrentAssets": "5216919000", "currentLongTermDebt": "625761000", "longTermInvestments": "1369855000", "shortTermInvestments": "None", "currentNetReceivables": "1835210000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13053733000", "currentAccountsPayable": "2088045000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4280444000", "totalShareholderEquity": "9412180000", "capitalLeaseObligations": "113681000", "otherCurrentLiabilities": "591501000", "totalCurrentLiabilities": "3560462000", "otherNonCurrentLiabilities": "69526000", "totalNonCurrentLiabilities": "5045091000", "cashAndShortTermInvestments": "889900000", "commonStockSharesOutstanding": "117354000", "intangibleAssetsExcludingGoodwill": "261858000", "cashAndCashEquivalentsAtCarryingValue": "889900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-603292000", "profitLoss": "None", "dividendPayout": "46937000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-962924000", "operatingCashflow": "-98219000", "capitalExpenditures": "684088000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "397004000", "cashflowFromInvestment": "-1065529000", "stockBasedCompensation": "7080000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46937000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "942816000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144143000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2356165000, "cost_of_revenue": 3046848000, "gross_profit": -690683000, "research_and_development": 22753000, "selling_general_admin": 194251000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -894091000, "depreciation_amortisation": 145874000, "ebitda": -748217000, "interest_expense": 34386000, "interest_income": null, "other_non_operating": null, "pretax_income": -484414000, "tax_provision": 118878000, "effective_tax_rate": null, "net_income": -617680000, "net_income_continuing_ops": -603292000, "net_income_to_common": -617680000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 889900000, "short_term_investments": null, "net_receivables": 1835210000, "inventory": 2161287000, "other_current_assets": null, "total_current_assets": 5216919000, "net_ppe": null, "goodwill": 1629729000, "intangible_assets": 261858000, "goodwill_and_intangibles": 1891587000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13053733000, "total_assets": 18270652000, "short_term_debt": 625761000, "accounts_payable": 2088045000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3560462000, "long_term_debt": 3541002000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5045091000, "total_liabilities": 8605553000, "total_debt": 4166763000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6987015000, "total_equity": 9412180000, "shares_outstanding": 117354000, "operating_cash_flow": -98219000, "stock_based_compensation": 7080000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 684088000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1065529000, "dividends_paid": 46937000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 397004000, "free_cash_flow": 585869000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-894091000", "ebitda": "-748217000", "netIncome": "-617680000", "grossProfit": "-690683000", "depreciation": "None", "totalRevenue": "2356165000", "costOfRevenue": "3046848000", "interestIncome": "None", "incomeBeforeTax": "-484414000", "interestExpense": "34386000", "operatingIncome": "-894091000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "118878000", "reportedCurrency": "USD", "netInterestIncome": "-34386000", "nonInterestIncome": "None", "operatingExpenses": "203408000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "22753000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3046848000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "145874000", "sellingGeneralAndAdministrative": "194251000", "netIncomeFromContinuingOperations": "-603292000" }, "balance": { "goodwill": "1629729000", "inventory": "2161287000", "commonStock": "1174000", "currentDebt": "None", "investments": "None", "totalAssets": "18270652000", "longTermDebt": "3541002000", "shortTermDebt": "625761000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "261858000", "reportedCurrency": "USD", "retainedEarnings": "6987015000", "totalLiabilities": "8605553000", "otherCurrentAssets": "330522000", "totalCurrentAssets": "5216919000", "currentLongTermDebt": "625761000", "longTermInvestments": "1369855000", "shortTermInvestments": "None", "currentNetReceivables": "1835210000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13053733000", "currentAccountsPayable": "2088045000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4280444000", "totalShareholderEquity": "9412180000", "capitalLeaseObligations": "113681000", "otherCurrentLiabilities": "591501000", "totalCurrentLiabilities": "3560462000", "otherNonCurrentLiabilities": "69526000", "totalNonCurrentLiabilities": "5045091000", "cashAndShortTermInvestments": "889900000", "commonStockSharesOutstanding": "117354000", "intangibleAssetsExcludingGoodwill": "261858000", "cashAndCashEquivalentsAtCarryingValue": "889900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-603292000", "profitLoss": "None", "dividendPayout": "46937000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-962924000", "operatingCashflow": "-98219000", "capitalExpenditures": "684088000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "397004000", "cashflowFromInvestment": "-1065529000", "stockBasedCompensation": "7080000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46937000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "942816000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144143000", "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": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "income_statement": { "revenue": 2310596000, "cost_of_revenue": 2252962000, "gross_profit": 57634000, "ebit": -124771000, "ebitda": -19326000, "pretax_income": 312142000, "tax_provision": -8551000, "net_income": 302533000, "net_income_to_common": 302533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1601668000, "total_current_assets": 7125562000, "total_assets": 18883354000, "short_term_debt": 162351000, "long_term_debt": 3495971000, "total_debt": 3658322000, "total_liabilities": 8720915000, "total_equity": 9897815000, "shares_outstanding": 117783000, "goodwill_and_intangibles": 1866618000 }, "cash_flow": { "operating_cash_flow": 628853000, "capital_expenditure": 545898000, "free_cash_flow": 1174751000, "dividends_paid": 46934000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 213100, "ticker_id": 160, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-124771000", "ebitda": "-19326000", "netIncome": "302533000", "grossProfit": "57634000", "depreciation": "None", "totalRevenue": "2310596000", "costOfRevenue": "2252962000", "interestIncome": "29332000", "incomeBeforeTax": "312142000", "interestExpense": "29332000", "operatingIncome": "-124771000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-8551000", "reportedCurrency": "USD", "netInterestIncome": "-29332000", "nonInterestIncome": "None", "operatingExpenses": "182405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21082000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2252962000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105445000", "sellingGeneralAndAdministrative": "173866000", "netIncomeFromContinuingOperations": "320693000" }, "balance": { "goodwill": "1606077000", "inventory": "3404212000", "commonStock": "1174000", "currentDebt": "None", "investments": "None", "totalAssets": "18883354000", "longTermDebt": "3495971000", "shortTermDebt": "162351000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "260541000", "reportedCurrency": "USD", "retainedEarnings": "7651638000", "totalLiabilities": "8720915000", "otherCurrentAssets": "411926000", "totalCurrentAssets": "7125562000", "currentLongTermDebt": "162351000", "longTermInvestments": "1254041000", "shortTermInvestments": "None", "currentNetReceivables": "1707756000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11757792000", "currentAccountsPayable": "2607256000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8308615000", "shortLongTermDebtTotal": "3658322000", "totalShareholderEquity": "9897815000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "735767000", "totalCurrentLiabilities": "3941612000", "otherNonCurrentLiabilities": "807051000", "totalNonCurrentLiabilities": "4779303000", "cashAndShortTermInvestments": "1601668000", "commonStockSharesOutstanding": "117783000", "intangibleAssetsExcludingGoodwill": "260541000", "cashAndCashEquivalentsAtCarryingValue": "1601668000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "320693000", "profitLoss": "None", "dividendPayout": "46934000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "628853000", "capitalExpenditures": "545898000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99698000", "cashflowFromInvestment": "-1715631000", "stockBasedCompensation": "9448000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46934000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "117000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105445000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2310596000, "cost_of_revenue": 2252962000, "gross_profit": 57634000, "research_and_development": 21082000, "selling_general_admin": 173866000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -124771000, "depreciation_amortisation": 105445000, "ebitda": -19326000, "interest_expense": 29332000, "interest_income": null, "other_non_operating": null, "pretax_income": 312142000, "tax_provision": -8551000, "effective_tax_rate": null, "net_income": 302533000, "net_income_continuing_ops": 320693000, "net_income_to_common": 302533000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1601668000, "short_term_investments": null, "net_receivables": 1707756000, "inventory": 3404212000, "other_current_assets": null, "total_current_assets": 7125562000, "net_ppe": null, "goodwill": 1606077000, "intangible_assets": 260541000, "goodwill_and_intangibles": 1866618000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11757792000, "total_assets": 18883354000, "short_term_debt": 162351000, "accounts_payable": 2607256000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3941612000, "long_term_debt": 3495971000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4779303000, "total_liabilities": 8720915000, "total_debt": 3658322000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7651638000, "total_equity": 9897815000, "shares_outstanding": 117783000, "operating_cash_flow": 628853000, "stock_based_compensation": 9448000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 545898000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1715631000, "dividends_paid": 46934000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 99698000, "free_cash_flow": 1174751000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-124771000", "ebitda": "-19326000", "netIncome": "302533000", "grossProfit": "57634000", "depreciation": "None", "totalRevenue": "2310596000", "costOfRevenue": "2252962000", "interestIncome": "29332000", "incomeBeforeTax": "312142000", "interestExpense": "29332000", "operatingIncome": "-124771000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-8551000", "reportedCurrency": "USD", "netInterestIncome": "-29332000", "nonInterestIncome": "None", "operatingExpenses": "182405000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21082000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2252962000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105445000", "sellingGeneralAndAdministrative": "173866000", "netIncomeFromContinuingOperations": "320693000" }, "balance": { "goodwill": "1606077000", "inventory": "3404212000", "commonStock": "1174000", "currentDebt": "None", "investments": "None", "totalAssets": "18883354000", "longTermDebt": "3495971000", "shortTermDebt": "162351000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "260541000", "reportedCurrency": "USD", "retainedEarnings": "7651638000", "totalLiabilities": "8720915000", "otherCurrentAssets": "411926000", "totalCurrentAssets": "7125562000", "currentLongTermDebt": "162351000", "longTermInvestments": "1254041000", "shortTermInvestments": "None", "currentNetReceivables": "1707756000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11757792000", "currentAccountsPayable": "2607256000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "8308615000", "shortLongTermDebtTotal": "3658322000", "totalShareholderEquity": "9897815000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "735767000", "totalCurrentLiabilities": "3941612000", "otherNonCurrentLiabilities": "807051000", "totalNonCurrentLiabilities": "4779303000", "cashAndShortTermInvestments": "1601668000", "commonStockSharesOutstanding": "117783000", "intangibleAssetsExcludingGoodwill": "260541000", "cashAndCashEquivalentsAtCarryingValue": "1601668000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "320693000", "profitLoss": "None", "dividendPayout": "46934000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "628853000", "capitalExpenditures": "545898000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "99698000", "cashflowFromInvestment": "-1715631000", "stockBasedCompensation": "9448000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "46934000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "117000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105445000", "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": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "income_statement": { "revenue": 2370190000, "cost_of_revenue": 1811703000, "gross_profit": 558487000, "ebit": 373110000, "ebitda": 466195000, "pretax_income": 719426000, "tax_provision": 42987000, "net_income": 650043000, "net_income_to_common": 650043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1599738000, "total_current_assets": 7454777000, "total_assets": 19109668000, "short_term_debt": 6247000, "long_term_debt": 3509289000, "total_debt": 3515536000, "total_liabilities": 9021628000, "total_equity": 9815309000, "shares_outstanding": 117769000, "goodwill_and_intangibles": 1909232000 }, "cash_flow": { "operating_cash_flow": 73707000, "capital_expenditure": 503687000, "free_cash_flow": 577394000, "dividends_paid": 47035000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 213101, "ticker_id": 160, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T00:46:38.381708+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "373110000", "ebitda": "466195000", "netIncome": "650043000", "grossProfit": "558487000", "depreciation": "None", "totalRevenue": "2370190000", "costOfRevenue": "1811703000", "interestIncome": "25577000", "incomeBeforeTax": "719426000", "interestExpense": "25577000", "operatingIncome": "373110000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "42987000", "reportedCurrency": "USD", "netInterestIncome": "-25577000", "nonInterestIncome": "None", "operatingExpenses": "185377000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21419000", "otherNonOperatingIncome": "605005000", "costofGoodsAndServicesSold": "1811703000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93085000", "sellingGeneralAndAdministrative": "397070000", "netIncomeFromContinuingOperations": "125388000" }, "balance": { "goodwill": "1634823000", "inventory": "3658623000", "commonStock": "1174000", "currentDebt": "None", "investments": "None", "totalAssets": "19109668000", "longTermDebt": "3509289000", "shortTermDebt": "6247000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "274409000", "reportedCurrency": "USD", "retainedEarnings": "7396045000", "totalLiabilities": "9021628000", "otherCurrentAssets": "425358000", "totalCurrentAssets": "7454777000", "currentLongTermDebt": "6247000", "longTermInvestments": "1621424000", "shortTermInvestments": "None", "currentNetReceivables": "1771058000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11654891000", "currentAccountsPayable": "3052466000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7854541000", "shortLongTermDebtTotal": "3515536000", "totalShareholderEquity": "9815309000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "719461000", "totalCurrentLiabilities": "4291513000", "otherNonCurrentLiabilities": "892748000", "totalNonCurrentLiabilities": "4730115000", "cashAndShortTermInvestments": "1599738000", "commonStockSharesOutstanding": "117769000", "intangibleAssetsExcludingGoodwill": "274409000", "cashAndCashEquivalentsAtCarryingValue": "1599738000", "accumulatedDepreciationAmortizationPPE": "-2542424000" }, "cashflow": { "netIncome": "676439000", "profitLoss": "None", "dividendPayout": "47035000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73707000", "capitalExpenditures": "503687000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "245885000", "cashflowFromInvestment": "-513698000", "stockBasedCompensation": "9477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47035000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-194106000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "81000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93085000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2370190000, "cost_of_revenue": 1811703000, "gross_profit": 558487000, "research_and_development": 21419000, "selling_general_admin": 397070000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 373110000, "depreciation_amortisation": 93085000, "ebitda": 466195000, "interest_expense": 25577000, "interest_income": null, "other_non_operating": null, "pretax_income": 719426000, "tax_provision": 42987000, "effective_tax_rate": null, "net_income": 650043000, "net_income_continuing_ops": 125388000, "net_income_to_common": 650043000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1599738000, "short_term_investments": null, "net_receivables": 1771058000, "inventory": 3658623000, "other_current_assets": null, "total_current_assets": 7454777000, "net_ppe": null, "goodwill": 1634823000, "intangible_assets": 274409000, "goodwill_and_intangibles": 1909232000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11654891000, "total_assets": 19109668000, "short_term_debt": 6247000, "accounts_payable": 3052466000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4291513000, "long_term_debt": 3509289000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4730115000, "total_liabilities": 9021628000, "total_debt": 3515536000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 7396045000, "total_equity": 9815309000, "shares_outstanding": 117769000, "operating_cash_flow": 73707000, "stock_based_compensation": 9477000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 503687000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -513698000, "dividends_paid": 47035000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 245885000, "free_cash_flow": 577394000, "net_change_in_cash": -194106000 }, "raw_data": { "income": { "ebit": "373110000", "ebitda": "466195000", "netIncome": "650043000", "grossProfit": "558487000", "depreciation": "None", "totalRevenue": "2370190000", "costOfRevenue": "1811703000", "interestIncome": "25577000", "incomeBeforeTax": "719426000", "interestExpense": "25577000", "operatingIncome": "373110000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "42987000", "reportedCurrency": "USD", "netInterestIncome": "-25577000", "nonInterestIncome": "None", "operatingExpenses": "185377000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21419000", "otherNonOperatingIncome": "605005000", "costofGoodsAndServicesSold": "1811703000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93085000", "sellingGeneralAndAdministrative": "397070000", "netIncomeFromContinuingOperations": "125388000" }, "balance": { "goodwill": "1634823000", "inventory": "3658623000", "commonStock": "1174000", "currentDebt": "None", "investments": "None", "totalAssets": "19109668000", "longTermDebt": "3509289000", "shortTermDebt": "6247000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "274409000", "reportedCurrency": "USD", "retainedEarnings": "7396045000", "totalLiabilities": "9021628000", "otherCurrentAssets": "425358000", "totalCurrentAssets": "7454777000", "currentLongTermDebt": "6247000", "longTermInvestments": "1621424000", "shortTermInvestments": "None", "currentNetReceivables": "1771058000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11654891000", "currentAccountsPayable": "3052466000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "7854541000", "shortLongTermDebtTotal": "3515536000", "totalShareholderEquity": "9815309000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "719461000", "totalCurrentLiabilities": "4291513000", "otherNonCurrentLiabilities": "892748000", "totalNonCurrentLiabilities": "4730115000", "cashAndShortTermInvestments": "1599738000", "commonStockSharesOutstanding": "117769000", "intangibleAssetsExcludingGoodwill": "274409000", "cashAndCashEquivalentsAtCarryingValue": "1599738000", "accumulatedDepreciationAmortizationPPE": "-2542424000" }, "cashflow": { "netIncome": "676439000", "profitLoss": "None", "dividendPayout": "47035000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "None", "operatingCashflow": "73707000", "capitalExpenditures": "503687000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "245885000", "cashflowFromInvestment": "-513698000", "stockBasedCompensation": "9477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47035000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-194106000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "81000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93085000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }