{ "ticker": { "uuid": "ba192c50-dad3-4c62-bec9-ce2797d1cbd1", "symbol": "FCFS", "name": "FirstCash Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Credit Services", "page_url": "https://sharemaestro.com/factors/ticker/ba192c50-dad3-4c62-bec9-ce2797d1cbd1/", "api_url": "https://sharemaestro.com/factors/api/tickers/ba192c50-dad3-4c62-bec9-ce2797d1cbd1/" }, "ticker_metadata": { "id": 5985, "uuid": "ba192c50-dad3-4c62-bec9-ce2797d1cbd1", "symbol": "FCFS", "name": "FirstCash Inc", "asset_type": "equity", "market_cap": 10140303000, "stock_exchange_id": 2, "industry": "Credit Services", "sector": "Financial Services", "description": "FirstCash, Inc., operates retail pawn shops in the United States and Latin America. The company is headquartered in Fort Worth, Texas.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "ba192c50-dad3-4c62-bec9-ce2797d1cbd1", "symbol": "FCFS", "name": "FirstCash Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Financial Services", "industry": "Credit Services", "page_url": "https://sharemaestro.com/factors/ticker/ba192c50-dad3-4c62-bec9-ce2797d1cbd1/", "api_url": "https://sharemaestro.com/factors/api/tickers/ba192c50-dad3-4c62-bec9-ce2797d1cbd1/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.54, "value": 0.12, "quality": 0.86, "momentum": 0.9, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 225.44, "market_cap": 9975269120, "pe_ratio": 28.1401, "earnings_yield": 0.0355, "ebitda_to_ev": 0.0848, "shareholder_yield": 0.0073, "roe": 0.1543, "piotroski_f_score": 7, "momentum_12_1": 0.8246, "volatility_252d": 0.232 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": true }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:43.027811+00:00", "batch_id": "" }, "size": { "price_close": 225.44, "market_cap": 9975269120, "market_cap_usd": 9975269120, "enterprise_value": 12203451120, "shares_outstanding": 44248000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 28.1401, "pb_ratio": 4.3407, "ptbv_ratio": 159.4359, "ps_ratio": 2.5734, "pcf_ratio": 16.2747, "pfcf_ratio": 13.7918, "ev_ebitda": 11.7907, "ev_ebit": 20.1435, "ev_sales": 3.1482, "ev_fcf": 16.8725, "earnings_yield": 0.0355, "fcf_yield": 0.0593, "price_to_sales": 2.5734, "price_to_book": 4.3407, "price_to_cashflow": 16.2747, "ebitda_to_ev": 0.0848, "sales_yield": 0.3176 }, "yield": { "dividend_yield": 0.0073, "buyback_yield": 0, "shareholder_yield": 0.0073, "debt_paydown_yield": null, "total_yield": 0.0073 }, "quality": { "gross_margin": 0.4972, "operating_margin": 0.1563, "net_margin": 0.0915, "ebitda_margin": 0.267, "fcf_margin": 0.1866, "roe": 0.1543, "roa": 0.0661, "roic": 0.0985, "roc_greenblatt": null, "asset_turnover": 0.723, "cash_conversion": 2.0403, "accruals_ratio": -0.0482, "sbc_to_revenue": 0.0031, "piotroski_f_score": 7, "altman_z_score": 3.8463, "earnings_stability_5y": 0.2596, "revenue_stability_5y": 0.3292, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3595, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.333, "net_debt_to_ebitda": 2.1528, "debt_to_assets": 0.44, "interest_coverage": 4.7201, "current_ratio": 4.767, "quick_ratio": 3.4189, "net_debt": 2228182000, "local_beta": 0.0013, "volatility_252d": 0.232, "volatility_60d": 0.4849, "max_drawdown_12m": -0.1047, "risk_adjusted_momentum": 3.5546 }, "growth": { "revenue_growth_1y": 0.1439, "revenue_growth_3y_cagr": 0.1029, "revenue_growth_5y_cagr": 0.1755, "eps_growth_1y": 0.2613, "eps_growth_3y_cagr": 0.0923, "eps_growth_5y_cagr": 0.2539, "fcf_growth_1y": 0.1885, "book_value_growth_1y": 0.1194, "revenue_growth": 0.1439, "earnings_growth": 0.2613 }, "momentum": { "price_return_1m": -0.008, "price_return_3m": 0.1868, "price_return_6m": 0.4706, "price_return_9m": 0.5426, "price_return_12m": 0.81, "price_return_12m_ex1m": 0.8246, "momentum_6m": 0.4706, "momentum_12m": 0.81, "momentum_12_1": 0.8246, "distance_from_52w_high": -0.0094, "distance_from_52w_low": 0.8593, "relative_strength": 0.6521 }, "raw_ttm": { "revenue_ttm": 3876271000, "gross_profit_ttm": 1927270000, "ebit_ttm": 605827000, "ebitda_ttm": 1035008000, "net_income_ttm": 354486000, "eps_diluted_ttm": 8.0113, "operating_cash_flow_ttm": 612930000, "capital_expenditure_ttm": 110343000, "fcf_ttm": 723273000, "dividends_paid_ttm": 72386000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 128350000, "cash_and_equivalents": 130739000, "total_current_assets": 1905233000, "total_current_liabilities": 399668000, "net_ppe": null, "total_assets": 5361322000, "total_debt": 2358921000, "total_equity": 2298080000, "net_working_capital": 1479627000, "book_value_per_share": 51.9364, "retained_earnings": 1759830000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 62566000, "tangible_book_per_share": 1.414 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 68, "rank_pb": 74, "rank_ptbv": 99, "rank_ps": 58, "rank_pcf": 68, "rank_ev_ebitda": 49, "rank_ev_ebit": 69, "rank_earnings_yield": 67, "rank_fcf_yield": 62, "rank_dividend_yield": 49, "rank_shareholder_yield": 49, "rank_total_yield": 49, "rank_roe": 27, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 45, "rank_fcf_margin": 50, "rank_piotroski": 12, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 37, "rank_eps_growth_5y": 21, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 15 }, "composites": { "value_composite": 88, "quality_composite": 14, "momentum_composite": 10, "growth_composite": 7, "yield_composite": 33, "svqf_composite": 84, "vc1_composite": 81, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 46, "quality_value_composite": 0.3212, "os_score": 0.54, "value_percentile": 0.12, "quality_percentile": 0.86, "momentum_percentile": 0.9, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 57, "small_cap_core_rank": 79, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 1158, "ticker_id": 5985, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:43.027811+00:00", "batch_id": "", "os_score_delta": null, "price_close": 225.44, "market_cap": 9975269120, "market_cap_usd": 9975269120, "enterprise_value": 12203451120, "shares_outstanding": 44248000, "fx_rate_to_usd": null, "pe_ratio": 28.14009332, "pb_ratio": 4.34069707, "ptbv_ratio": 159.43594157, "ps_ratio": 2.57341892, "pcf_ratio": 16.27472814, "pfcf_ratio": 13.79184502, "ev_ebitda": 11.79068289, "ev_ebit": 20.14345864, "ev_sales": 3.14824508, "ev_fcf": 16.87253792, "earnings_yield": 0.03553648, "fcf_yield": 0.05926791, "dividend_yield": 0.00725655, "buyback_yield": 0, "shareholder_yield": 0.00725655, "debt_paydown_yield": null, "total_yield": 0.00725655, "gross_margin": 0.49719692, "operating_margin": 0.15629119, "net_margin": 0.09145026, "ebitda_margin": 0.26701126, "fcf_margin": 0.1865899, "roe": 0.15425312, "roa": 0.06611914, "roic": 0.09854513, "roc_greenblatt": null, "asset_turnover": 0.72300656, "cash_conversion": 2.04034292, "accruals_ratio": -0.04820527, "sbc_to_revenue": 0.00312491, "debt_to_equity": 1.33295708, "net_debt_to_ebitda": 2.15281621, "debt_to_assets": 0.43998868, "interest_coverage": 4.72011687, "current_ratio": 4.76703914, "quick_ratio": 3.41894272, "net_debt": 2228182000, "revenue_growth_1y": 0.14392633, "revenue_growth_3y_cagr": 0.10290179, "revenue_growth_5y_cagr": 0.17547948, "eps_growth_1y": 0.26134544, "eps_growth_3y_cagr": 0.09231004, "eps_growth_5y_cagr": 0.25391214, "fcf_growth_1y": 0.18850299, "book_value_growth_1y": 0.11941656, "piotroski_f_score": 7, "altman_z_score": 3.84629757, "earnings_stability_5y": 0.2596, "revenue_stability_5y": 0.329191, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00800277, "price_return_3m": 0.18678991, "price_return_6m": 0.47062469, "price_return_9m": 0.54263141, "price_return_12m": 0.81003032, "price_return_12m_ex1m": 0.82463244, "distance_from_52w_high": -0.00944681, "distance_from_52w_low": 0.8592545, "relative_strength": 0.65208927, "local_beta": 0.0013, "volatility_252d": 0.23199, "volatility_60d": 0.484876, "max_drawdown_12m": -0.10470129, "revenue_ttm": 3876271000, "gross_profit_ttm": 1927270000, "ebit_ttm": 605827000, "ebitda_ttm": 1035008000, "net_income_ttm": 354486000, "eps_diluted_ttm": 8.01134515, "operating_cash_flow_ttm": 612930000, "capital_expenditure_ttm": 110343000, "fcf_ttm": 723273000, "dividends_paid_ttm": 72386000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 128350000, "cash_and_equivalents": 130739000, "total_current_assets": 1905233000, "total_current_liabilities": 399668000, "net_ppe": null, "total_assets": 5361322000, "total_debt": 2358921000, "total_equity": 2298080000, "net_working_capital": 1479627000, "book_value_per_share": 51.93635871, "retained_earnings": 1759830000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 62566000, "tangible_book_per_share": 1.41398481, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 68, "rank_pb": 74, "rank_ptbv": 99, "rank_ps": 58, "rank_pcf": 68, "rank_ev_ebitda": 49, "rank_ev_ebit": 69, "rank_earnings_yield": 67, "rank_fcf_yield": 62, "rank_dividend_yield": 49, "rank_shareholder_yield": 49, "rank_total_yield": 49, "rank_roe": 27, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 45, "rank_fcf_margin": 50, "rank_piotroski": 12, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 37, "rank_eps_growth_5y": 21, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 15, "value_composite": 88, "quality_composite": 14, "momentum_composite": 10, "growth_composite": 7, "yield_composite": 33, "svqf_composite": 84, "vc1_composite": 81, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 46, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 57, "small_cap_core_rank": 79, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 225.44, "os": 0.54, "value": 0.12, "quality": 0.86, "momentum": 0.9, "confidence": 1, "coverage": 1, "pe_ratio": 28.1401, "earnings_yield": 0.0355, "shareholder_yield": 0.0073, "roe": 0.1543, "momentum_12_1": 0.8246, "complete_fields": { "id": 1158, "ticker_id": 5985, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:47:43.027811+00:00", "batch_id": "", "os_score_delta": null, "price_close": 225.44, "market_cap": 9975269120, "market_cap_usd": 9975269120, "enterprise_value": 12203451120, "shares_outstanding": 44248000, "fx_rate_to_usd": null, "pe_ratio": 28.14009332, "pb_ratio": 4.34069707, "ptbv_ratio": 159.43594157, "ps_ratio": 2.57341892, "pcf_ratio": 16.27472814, "pfcf_ratio": 13.79184502, "ev_ebitda": 11.79068289, "ev_ebit": 20.14345864, "ev_sales": 3.14824508, "ev_fcf": 16.87253792, "earnings_yield": 0.03553648, "fcf_yield": 0.05926791, "dividend_yield": 0.00725655, "buyback_yield": 0, "shareholder_yield": 0.00725655, "debt_paydown_yield": null, "total_yield": 0.00725655, "gross_margin": 0.49719692, "operating_margin": 0.15629119, "net_margin": 0.09145026, "ebitda_margin": 0.26701126, "fcf_margin": 0.1865899, "roe": 0.15425312, "roa": 0.06611914, "roic": 0.09854513, "roc_greenblatt": null, "asset_turnover": 0.72300656, "cash_conversion": 2.04034292, "accruals_ratio": -0.04820527, "sbc_to_revenue": 0.00312491, "debt_to_equity": 1.33295708, "net_debt_to_ebitda": 2.15281621, "debt_to_assets": 0.43998868, "interest_coverage": 4.72011687, "current_ratio": 4.76703914, "quick_ratio": 3.41894272, "net_debt": 2228182000, "revenue_growth_1y": 0.14392633, "revenue_growth_3y_cagr": 0.10290179, "revenue_growth_5y_cagr": 0.17547948, "eps_growth_1y": 0.26134544, "eps_growth_3y_cagr": 0.09231004, "eps_growth_5y_cagr": 0.25391214, "fcf_growth_1y": 0.18850299, "book_value_growth_1y": 0.11941656, "piotroski_f_score": 7, "altman_z_score": 3.84629757, "earnings_stability_5y": 0.2596, "revenue_stability_5y": 0.329191, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.00800277, "price_return_3m": 0.18678991, "price_return_6m": 0.47062469, "price_return_9m": 0.54263141, "price_return_12m": 0.81003032, "price_return_12m_ex1m": 0.82463244, "distance_from_52w_high": -0.00944681, "distance_from_52w_low": 0.8592545, "relative_strength": 0.65208927, "local_beta": 0.0013, "volatility_252d": 0.23199, "volatility_60d": 0.484876, "max_drawdown_12m": -0.10470129, "revenue_ttm": 3876271000, "gross_profit_ttm": 1927270000, "ebit_ttm": 605827000, "ebitda_ttm": 1035008000, "net_income_ttm": 354486000, "eps_diluted_ttm": 8.01134515, "operating_cash_flow_ttm": 612930000, "capital_expenditure_ttm": 110343000, "fcf_ttm": 723273000, "dividends_paid_ttm": 72386000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 128350000, "cash_and_equivalents": 130739000, "total_current_assets": 1905233000, "total_current_liabilities": 399668000, "net_ppe": null, "total_assets": 5361322000, "total_debt": 2358921000, "total_equity": 2298080000, "net_working_capital": 1479627000, "book_value_per_share": 51.93635871, "retained_earnings": 1759830000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 62566000, "tangible_book_per_share": 1.41398481, "universe_ticker_count": 3577, "sector": "Financial Services", "rank_pe": 68, "rank_pb": 74, "rank_ptbv": 99, "rank_ps": 58, "rank_pcf": 68, "rank_ev_ebitda": 49, "rank_ev_ebit": 69, "rank_earnings_yield": 67, "rank_fcf_yield": 62, "rank_dividend_yield": 49, "rank_shareholder_yield": 49, "rank_total_yield": 49, "rank_roe": 27, "rank_roc": 50, "rank_roic": 39, "rank_gross_margin": 45, "rank_fcf_margin": 50, "rank_piotroski": 12, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 37, "rank_eps_growth_5y": 21, "rank_revenue_growth_1y": 31, "rank_momentum_12m": 15, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 15, "value_composite": 88, "quality_composite": 14, "momentum_composite": 10, "growth_composite": 7, "yield_composite": 33, "svqf_composite": 84, "vc1_composite": 81, "vc2_composite": 79, "vc3_composite": 79, "trending_value_composite": null, "overall_composite": 46, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 57, "small_cap_core_rank": 79, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "income_statement": { "revenue": 3661043000, "cost_of_revenue": 1769536000, "gross_profit": 1891507000, "ebit": 568856000, "ebitda": 999783000, "pretax_income": 447563000, "tax_provision": 117188000, "net_income": 330375000, "net_income_to_common": 330375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125197000, "total_current_assets": 1856468000, "total_assets": 5300763000, "short_term_debt": 111291000, "long_term_debt": 2208434000, "total_debt": 2319725000, "total_liabilities": 3024001000, "total_equity": 2276762000, "shares_outstanding": 44526000, "goodwill_and_intangibles": 2254566000 }, "cash_flow": { "operating_cash_flow": 585942000, "capital_expenditure": 116825000, "free_cash_flow": 702767000, "dividends_paid": 70875000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69320, "ticker_id": 5985, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "568856000", "ebitda": "999783000", "netIncome": "330375000", "grossProfit": "1891507000", "depreciation": "None", "totalRevenue": "3661043000", "costOfRevenue": "1769536000", "interestIncome": "2935000", "incomeBeforeTax": "447563000", "interestExpense": "121293000", "operatingIncome": "562228000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "117188000", "reportedCurrency": "USD", "netInterestIncome": "-118358000", "nonInterestIncome": "None", "operatingExpenses": "1329279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1769536000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "430927000", "sellingGeneralAndAdministrative": "232844000", "netIncomeFromContinuingOperations": "330375000" }, "balance": { "goodwill": "2023426000", "inventory": "487232000", "commonStock": "575000", "currentDebt": "None", "investments": "None", "totalAssets": "5300763000", "longTermDebt": "2208434000", "shortTermDebt": "111291000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "231140000", "reportedCurrency": "USD", "retainedEarnings": "1670583000", "totalLiabilities": "3024001000", "otherCurrentAssets": "146414000", "totalCurrentAssets": "1856468000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1097625000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3444295000", "currentAccountsPayable": "26521000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2817593000", "totalShareholderEquity": "2276762000", "capitalLeaseObligations": "360225000", "otherCurrentLiabilities": "270001999", "totalCurrentLiabilities": "407814000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2616187000", "cashAndShortTermInvestments": "125197000", "commonStockSharesOutstanding": "44526000", "intangibleAssetsExcludingGoodwill": "231140000", "cashAndCashEquivalentsAtCarryingValue": "125197000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "330375000", "profitLoss": "None", "dividendPayout": "70875000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-21294000", "operatingCashflow": "585942000", "capitalExpenditures": "116825000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "176408000", "cashflowFromInvestment": "-828045000", "stockBasedCompensation": "20250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70875000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115849000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "430927000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3661043000, "cost_of_revenue": 1769536000, "gross_profit": 1891507000, "research_and_development": null, "selling_general_admin": 232844000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 568856000, "depreciation_amortisation": 430927000, "ebitda": 999783000, "interest_expense": 121293000, "interest_income": null, "other_non_operating": null, "pretax_income": 447563000, "tax_provision": 117188000, "effective_tax_rate": null, "net_income": 330375000, "net_income_continuing_ops": 330375000, "net_income_to_common": 330375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125197000, "short_term_investments": null, "net_receivables": 1097625000, "inventory": 487232000, "other_current_assets": null, "total_current_assets": 1856468000, "net_ppe": null, "goodwill": 2023426000, "intangible_assets": 231140000, "goodwill_and_intangibles": 2254566000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3444295000, "total_assets": 5300763000, "short_term_debt": 111291000, "accounts_payable": 26521000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 407814000, "long_term_debt": 2208434000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2616187000, "total_liabilities": 3024001000, "total_debt": 2319725000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1670583000, "total_equity": 2276762000, "shares_outstanding": 44526000, "operating_cash_flow": 585942000, "stock_based_compensation": 20250000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 116825000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -828045000, "dividends_paid": 70875000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 176408000, "free_cash_flow": 702767000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "568856000", "ebitda": "999783000", "netIncome": "330375000", "grossProfit": "1891507000", "depreciation": "None", "totalRevenue": "3661043000", "costOfRevenue": "1769536000", "interestIncome": "2935000", "incomeBeforeTax": "447563000", "interestExpense": "121293000", "operatingIncome": "562228000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "117188000", "reportedCurrency": "USD", "netInterestIncome": "-118358000", "nonInterestIncome": "None", "operatingExpenses": "1329279000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1769536000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "430927000", "sellingGeneralAndAdministrative": "232844000", "netIncomeFromContinuingOperations": "330375000" }, "balance": { "goodwill": "2023426000", "inventory": "487232000", "commonStock": "575000", "currentDebt": "None", "investments": "None", "totalAssets": "5300763000", "longTermDebt": "2208434000", "shortTermDebt": "111291000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "231140000", "reportedCurrency": "USD", "retainedEarnings": "1670583000", "totalLiabilities": "3024001000", "otherCurrentAssets": "146414000", "totalCurrentAssets": "1856468000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1097625000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3444295000", "currentAccountsPayable": "26521000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2817593000", "totalShareholderEquity": "2276762000", "capitalLeaseObligations": "360225000", "otherCurrentLiabilities": "270001999", "totalCurrentLiabilities": "407814000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2616187000", "cashAndShortTermInvestments": "125197000", "commonStockSharesOutstanding": "44526000", "intangibleAssetsExcludingGoodwill": "231140000", "cashAndCashEquivalentsAtCarryingValue": "125197000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "330375000", "profitLoss": "None", "dividendPayout": "70875000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-21294000", "operatingCashflow": "585942000", "capitalExpenditures": "116825000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "176408000", "cashflowFromInvestment": "-828045000", "stockBasedCompensation": "20250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70875000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-115849000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "430927000", "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": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "income_statement": { "revenue": 3388514000, "cost_of_revenue": 1758982000, "gross_profit": 1629532000, "ebit": 448002000, "ebitda": 986249000, "pretax_income": 342776000, "tax_provision": 83961000, "net_income": 258815000, "net_income_to_common": 258815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 175095000, "total_current_assets": 1403748000, "total_assets": 4476986000, "short_term_debt": 95161000, "long_term_debt": 1729346000, "total_debt": 1824507000, "total_liabilities": 2422822000, "total_equity": 2054164000, "shares_outstanding": 44970000, "goodwill_and_intangibles": 2016030000 }, "cash_flow": { "operating_cash_flow": 539958000, "capital_expenditure": 68245000, "free_cash_flow": 608203000, "dividends_paid": 65761000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69325, "ticker_id": 5985, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "448002000", "ebitda": "986249000", "netIncome": "258815000", "grossProfit": "1629532000", "depreciation": "None", "totalRevenue": "3388514000", "costOfRevenue": "1758982000", "interestIncome": "1935000", "incomeBeforeTax": "342776000", "interestExpense": "105226000", "operatingIncome": "450414000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "83961000", "reportedCurrency": "USD", "netInterestIncome": "-103291000", "nonInterestIncome": "None", "operatingExpenses": "1179118000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1758982000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "538247000", "sellingGeneralAndAdministrative": "173199000", "netIncomeFromContinuingOperations": "258815000" }, "balance": { "goodwill": "1787172000", "inventory": "334580000", "commonStock": "575000", "currentDebt": "None", "investments": "None", "totalAssets": "4476986000", "longTermDebt": "1729346000", "shortTermDebt": "95161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "228858000", "reportedCurrency": "USD", "retainedEarnings": "1411083000", "totalLiabilities": "2422822000", "otherCurrentAssets": "155380000", "totalCurrentAssets": "1403748000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "738693000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3073238000", "currentAccountsPayable": "31136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2050005000", "totalShareholderEquity": "2054164000", "capitalLeaseObligations": "320659000", "otherCurrentLiabilities": "212361000", "totalCurrentLiabilities": "339404000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2083418000", "cashAndShortTermInvestments": "175095000", "commonStockSharesOutstanding": "44970000", "intangibleAssetsExcludingGoodwill": "228858000", "cashAndCashEquivalentsAtCarryingValue": "175095000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "258815000", "profitLoss": "None", "dividendPayout": "65761000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-9723000", "operatingCashflow": "539958000", "capitalExpenditures": "68245000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38193000", "cashflowFromInvestment": "-441591000", "stockBasedCompensation": "14786000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65761000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "538247000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3388514000, "cost_of_revenue": 1758982000, "gross_profit": 1629532000, "research_and_development": null, "selling_general_admin": 173199000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 448002000, "depreciation_amortisation": 538247000, "ebitda": 986249000, "interest_expense": 105226000, "interest_income": null, "other_non_operating": null, "pretax_income": 342776000, "tax_provision": 83961000, "effective_tax_rate": null, "net_income": 258815000, "net_income_continuing_ops": 258815000, "net_income_to_common": 258815000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 175095000, "short_term_investments": null, "net_receivables": 738693000, "inventory": 334580000, "other_current_assets": null, "total_current_assets": 1403748000, "net_ppe": null, "goodwill": 1787172000, "intangible_assets": 228858000, "goodwill_and_intangibles": 2016030000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3073238000, "total_assets": 4476986000, "short_term_debt": 95161000, "accounts_payable": 31136000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 339404000, "long_term_debt": 1729346000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2083418000, "total_liabilities": 2422822000, "total_debt": 1824507000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1411083000, "total_equity": 2054164000, "shares_outstanding": 44970000, "operating_cash_flow": 539958000, "stock_based_compensation": 14786000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 68245000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -441591000, "dividends_paid": 65761000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38193000, "free_cash_flow": 608203000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "448002000", "ebitda": "986249000", "netIncome": "258815000", "grossProfit": "1629532000", "depreciation": "None", "totalRevenue": "3388514000", "costOfRevenue": "1758982000", "interestIncome": "1935000", "incomeBeforeTax": "342776000", "interestExpense": "105226000", "operatingIncome": "450414000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "83961000", "reportedCurrency": "USD", "netInterestIncome": "-103291000", "nonInterestIncome": "None", "operatingExpenses": "1179118000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1758982000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "538247000", "sellingGeneralAndAdministrative": "173199000", "netIncomeFromContinuingOperations": "258815000" }, "balance": { "goodwill": "1787172000", "inventory": "334580000", "commonStock": "575000", "currentDebt": "None", "investments": "None", "totalAssets": "4476986000", "longTermDebt": "1729346000", "shortTermDebt": "95161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "228858000", "reportedCurrency": "USD", "retainedEarnings": "1411083000", "totalLiabilities": "2422822000", "otherCurrentAssets": "155380000", "totalCurrentAssets": "1403748000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "738693000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3073238000", "currentAccountsPayable": "31136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2050005000", "totalShareholderEquity": "2054164000", "capitalLeaseObligations": "320659000", "otherCurrentLiabilities": "212361000", "totalCurrentLiabilities": "339404000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2083418000", "cashAndShortTermInvestments": "175095000", "commonStockSharesOutstanding": "44970000", "intangibleAssetsExcludingGoodwill": "228858000", "cashAndCashEquivalentsAtCarryingValue": "175095000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "258815000", "profitLoss": "None", "dividendPayout": "65761000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-9723000", "operatingCashflow": "539958000", "capitalExpenditures": "68245000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38193000", "cashflowFromInvestment": "-441591000", "stockBasedCompensation": "14786000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "65761000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "538247000", "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": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "income_statement": { "revenue": 3151796000, "cost_of_revenue": 1644557000, "gross_profit": 1507239000, "ebit": 386092000, "ebitda": 906708000, "pretax_income": 292849000, "tax_provision": 73548000, "net_income": 219301000, "net_income_to_common": 219301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127018000, "total_current_assets": 1306601000, "total_assets": 4289915000, "short_term_debt": 101962000, "long_term_debt": 1605647000, "total_debt": 1707609000, "total_liabilities": 2293497000, "total_equity": 1996418000, "shares_outstanding": 45693000, "goodwill_and_intangibles": 2005376000 }, "cash_flow": { "operating_cash_flow": 416142000, "capital_expenditure": 60148000, "free_cash_flow": 476290000, "dividends_paid": 61875000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69330, "ticker_id": 5985, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "386092000", "ebitda": "906708000", "netIncome": "219301000", "grossProfit": "1507239000", "depreciation": "None", "totalRevenue": "3151796000", "costOfRevenue": "1644557000", "interestIncome": "1462000", "incomeBeforeTax": "292849000", "interestExpense": "93243000", "operatingIncome": "389614000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "73548000", "reportedCurrency": "USD", "netInterestIncome": "-85154000", "nonInterestIncome": "None", "operatingExpenses": "1117625000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1644557000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "520616000", "sellingGeneralAndAdministrative": "176315000", "netIncomeFromContinuingOperations": "229778000" }, "balance": { "goodwill": "1727652000", "inventory": "312089000", "commonStock": "573000", "currentDebt": "None", "investments": "None", "totalAssets": "4289915000", "longTermDebt": "1605647000", "shortTermDebt": "101962000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "277724000", "reportedCurrency": "USD", "retainedEarnings": "1218029000", "totalLiabilities": "2293497000", "otherCurrentAssets": "209825000", "totalCurrentAssets": "1306601000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "657669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2983314000", "currentAccountsPayable": "26502000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1923094000", "totalShareholderEquity": "1996418000", "capitalLeaseObligations": "317447000", "otherCurrentLiabilities": "173884000", "totalCurrentLiabilities": "335592000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1957905000", "cashAndShortTermInvestments": "127018000", "commonStockSharesOutstanding": "45693000", "intangibleAssetsExcludingGoodwill": "277724000", "cashAndCashEquivalentsAtCarryingValue": "127018000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "219301000", "profitLoss": "None", "dividendPayout": "61875000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1806000", "operatingCashflow": "416142000", "capitalExpenditures": "60148000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51313000", "cashflowFromInvestment": "-462332000", "stockBasedCompensation": "13674000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61875000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-114378000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "520616000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3151796000, "cost_of_revenue": 1644557000, "gross_profit": 1507239000, "research_and_development": null, "selling_general_admin": 176315000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 386092000, "depreciation_amortisation": 520616000, "ebitda": 906708000, "interest_expense": 93243000, "interest_income": null, "other_non_operating": null, "pretax_income": 292849000, "tax_provision": 73548000, "effective_tax_rate": null, "net_income": 219301000, "net_income_continuing_ops": 229778000, "net_income_to_common": 219301000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127018000, "short_term_investments": null, "net_receivables": 657669000, "inventory": 312089000, "other_current_assets": null, "total_current_assets": 1306601000, "net_ppe": null, "goodwill": 1727652000, "intangible_assets": 277724000, "goodwill_and_intangibles": 2005376000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2983314000, "total_assets": 4289915000, "short_term_debt": 101962000, "accounts_payable": 26502000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 335592000, "long_term_debt": 1605647000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1957905000, "total_liabilities": 2293497000, "total_debt": 1707609000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1218029000, "total_equity": 1996418000, "shares_outstanding": 45693000, "operating_cash_flow": 416142000, "stock_based_compensation": 13674000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 60148000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -462332000, "dividends_paid": 61875000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 51313000, "free_cash_flow": 476290000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "386092000", "ebitda": "906708000", "netIncome": "219301000", "grossProfit": "1507239000", "depreciation": "None", "totalRevenue": "3151796000", "costOfRevenue": "1644557000", "interestIncome": "1462000", "incomeBeforeTax": "292849000", "interestExpense": "93243000", "operatingIncome": "389614000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "73548000", "reportedCurrency": "USD", "netInterestIncome": "-85154000", "nonInterestIncome": "None", "operatingExpenses": "1117625000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1644557000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "520616000", "sellingGeneralAndAdministrative": "176315000", "netIncomeFromContinuingOperations": "229778000" }, "balance": { "goodwill": "1727652000", "inventory": "312089000", "commonStock": "573000", "currentDebt": "None", "investments": "None", "totalAssets": "4289915000", "longTermDebt": "1605647000", "shortTermDebt": "101962000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "277724000", "reportedCurrency": "USD", "retainedEarnings": "1218029000", "totalLiabilities": "2293497000", "otherCurrentAssets": "209825000", "totalCurrentAssets": "1306601000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "657669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2983314000", "currentAccountsPayable": "26502000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1923094000", "totalShareholderEquity": "1996418000", "capitalLeaseObligations": "317447000", "otherCurrentLiabilities": "173884000", "totalCurrentLiabilities": "335592000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1957905000", "cashAndShortTermInvestments": "127018000", "commonStockSharesOutstanding": "45693000", "intangibleAssetsExcludingGoodwill": "277724000", "cashAndCashEquivalentsAtCarryingValue": "127018000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "219301000", "profitLoss": "None", "dividendPayout": "61875000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "1806000", "operatingCashflow": "416142000", "capitalExpenditures": "60148000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "51313000", "cashflowFromInvestment": "-462332000", "stockBasedCompensation": "13674000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "61875000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-114378000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "520616000", "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": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "income_statement": { "revenue": 2728942000, "cost_of_revenue": 1464356000, "gross_profit": 1264586000, "ebit": 394341000, "ebitda": 851668000, "pretax_income": 323633000, "tax_provision": 70138000, "net_income": 253495000, "net_income_to_common": 253495000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 117330000, "total_current_assets": 1130662000, "total_assets": 3904867000, "short_term_debt": 92944000, "long_term_debt": 1374698000, "total_debt": 1467642000, "total_liabilities": 2025101000, "total_equity": 1879766000, "shares_outstanding": 47330000, "goodwill_and_intangibles": 1911719000 }, "cash_flow": { "operating_cash_flow": 469305000, "capital_expenditure": 35586000, "free_cash_flow": 504891000, "dividends_paid": 59571000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69335, "ticker_id": 5985, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "394341000", "ebitda": "851668000", "netIncome": "253495000", "grossProfit": "1264586000", "depreciation": "None", "totalRevenue": "2728942000", "costOfRevenue": "1464356000", "interestIncome": "1313000", "incomeBeforeTax": "323633000", "interestExpense": "70708000", "operatingIncome": "283902000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "70138000", "reportedCurrency": "USD", "netInterestIncome": "-69395000", "nonInterestIncome": "None", "operatingExpenses": "980684000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1464356000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "457327000", "sellingGeneralAndAdministrative": "147943000", "netIncomeFromContinuingOperations": "253495000" }, "balance": { "goodwill": "1581381000", "inventory": "288339000", "commonStock": "573000", "currentDebt": "None", "investments": "None", "totalAssets": "3904867000", "longTermDebt": "1374698000", "shortTermDebt": "92944000", "treasuryStock": "-809365000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "330338000", "reportedCurrency": "USD", "retainedEarnings": "1060603000", "totalLiabilities": "2025101000", "otherCurrentAssets": "173090000", "totalCurrentAssets": "1130662000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "551903000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2774205000", "currentAccountsPayable": "27417000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "538681000", "shortLongTermDebtTotal": "1670757000", "totalShareholderEquity": "1879766000", "capitalLeaseObligations": "296059000", "otherCurrentLiabilities": "84248000", "totalCurrentLiabilities": "295529000", "otherNonCurrentLiabilities": "203115000", "totalNonCurrentLiabilities": "1729572000", "cashAndShortTermInvestments": "117330000", "commonStockSharesOutstanding": "47330000", "intangibleAssetsExcludingGoodwill": "330338000", "cashAndCashEquivalentsAtCarryingValue": "117330000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "253495000", "profitLoss": "None", "dividendPayout": "59571000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-3141000", "operatingCashflow": "469305000", "capitalExpenditures": "35586000", "changeInReceivables": "-1217000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139273000", "cashflowFromInvestment": "-336443000", "stockBasedCompensation": "10853000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59571000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6411000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-157864000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "457327000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2728942000, "cost_of_revenue": 1464356000, "gross_profit": 1264586000, "research_and_development": null, "selling_general_admin": 147943000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 394341000, "depreciation_amortisation": 457327000, "ebitda": 851668000, "interest_expense": 70708000, "interest_income": null, "other_non_operating": null, "pretax_income": 323633000, "tax_provision": 70138000, "effective_tax_rate": null, "net_income": 253495000, "net_income_continuing_ops": 253495000, "net_income_to_common": 253495000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 117330000, "short_term_investments": null, "net_receivables": 551903000, "inventory": 288339000, "other_current_assets": null, "total_current_assets": 1130662000, "net_ppe": null, "goodwill": 1581381000, "intangible_assets": 330338000, "goodwill_and_intangibles": 1911719000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2774205000, "total_assets": 3904867000, "short_term_debt": 92944000, "accounts_payable": 27417000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 295529000, "long_term_debt": 1374698000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1729572000, "total_liabilities": 2025101000, "total_debt": 1467642000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1060603000, "total_equity": 1879766000, "shares_outstanding": 47330000, "operating_cash_flow": 469305000, "stock_based_compensation": 10853000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35586000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -336443000, "dividends_paid": 59571000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -139273000, "free_cash_flow": 504891000, "net_change_in_cash": -6411000 }, "raw_data": { "income": { "ebit": "394341000", "ebitda": "851668000", "netIncome": "253495000", "grossProfit": "1264586000", "depreciation": "None", "totalRevenue": "2728942000", "costOfRevenue": "1464356000", "interestIncome": "1313000", "incomeBeforeTax": "323633000", "interestExpense": "70708000", "operatingIncome": "283902000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "70138000", "reportedCurrency": "USD", "netInterestIncome": "-69395000", "nonInterestIncome": "None", "operatingExpenses": "980684000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1464356000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "457327000", "sellingGeneralAndAdministrative": "147943000", "netIncomeFromContinuingOperations": "253495000" }, "balance": { "goodwill": "1581381000", "inventory": "288339000", "commonStock": "573000", "currentDebt": "None", "investments": "None", "totalAssets": "3904867000", "longTermDebt": "1374698000", "shortTermDebt": "92944000", "treasuryStock": "-809365000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "330338000", "reportedCurrency": "USD", "retainedEarnings": "1060603000", "totalLiabilities": "2025101000", "otherCurrentAssets": "173090000", "totalCurrentAssets": "1130662000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "551903000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2774205000", "currentAccountsPayable": "27417000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "538681000", "shortLongTermDebtTotal": "1670757000", "totalShareholderEquity": "1879766000", "capitalLeaseObligations": "296059000", "otherCurrentLiabilities": "84248000", "totalCurrentLiabilities": "295529000", "otherNonCurrentLiabilities": "203115000", "totalNonCurrentLiabilities": "1729572000", "cashAndShortTermInvestments": "117330000", "commonStockSharesOutstanding": "47330000", "intangibleAssetsExcludingGoodwill": "330338000", "cashAndCashEquivalentsAtCarryingValue": "117330000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "253495000", "profitLoss": "None", "dividendPayout": "59571000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-3141000", "operatingCashflow": "469305000", "capitalExpenditures": "35586000", "changeInReceivables": "-1217000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-139273000", "cashflowFromInvestment": "-336443000", "stockBasedCompensation": "10853000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59571000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-6411000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-157864000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "457327000", "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": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "income_statement": { "revenue": 1698965000, "cost_of_revenue": 779813000, "gross_profit": 919152000, "ebit": 198888000, "ebitda": 257620000, "pretax_income": 166502000, "tax_provision": 41593000, "net_income": 124909000, "net_income_to_common": 124909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 120046000, "total_current_assets": 1129358000, "total_assets": 3836452000, "short_term_debt": 90570000, "long_term_debt": 1292904000, "total_debt": 1383474000, "total_liabilities": 2028325000, "total_equity": 1808127000, "shares_outstanding": 41024000, "goodwill_and_intangibles": 1924362000 }, "cash_flow": { "operating_cash_flow": 223304000, "capital_expenditure": 42022000, "free_cash_flow": 265326000, "dividends_paid": 47533000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69340, "ticker_id": 5985, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "198888000", "ebitda": "257620000", "netIncome": "124909000", "grossProfit": "919152000", "depreciation": "None", "totalRevenue": "1698965000", "costOfRevenue": "779813000", "interestIncome": "696000", "incomeBeforeTax": "166502000", "interestExpense": "32386000", "operatingIncome": "197155000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "41593000", "reportedCurrency": "USD", "netInterestIncome": "-31690000", "nonInterestIncome": "None", "operatingExpenses": "721997000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "779813000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58732000", "sellingGeneralAndAdministrative": "111259000", "netIncomeFromContinuingOperations": "124909000" }, "balance": { "goodwill": "1536178000", "inventory": "263311000", "commonStock": "573000", "currentDebt": "None", "investments": "None", "totalAssets": "3836452000", "longTermDebt": "1292904000", "shortTermDebt": "90570000", "treasuryStock": "-652782000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "388184000", "reportedCurrency": "USD", "retainedEarnings": "866679000", "totalLiabilities": "2028325000", "otherCurrentAssets": "161651000", "totalCurrentAssets": "1129358000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "584350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2707094000", "currentAccountsPayable": "23077000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "768587000", "shortLongTermDebtTotal": "1586640000", "totalShareholderEquity": "1808127000", "capitalLeaseObligations": "293736000", "otherCurrentLiabilities": "185400000", "totalCurrentLiabilities": "392207000", "otherNonCurrentLiabilities": "13950000", "totalNonCurrentLiabilities": "1636118000", "cashAndShortTermInvestments": "120046000", "commonStockSharesOutstanding": "41024000", "intangibleAssetsExcludingGoodwill": "388184000", "cashAndCashEquivalentsAtCarryingValue": "120046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124909000", "profitLoss": "None", "dividendPayout": "47533000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-27006000", "operatingCashflow": "223304000", "capitalExpenditures": "42022000", "changeInReceivables": "-2492000", "changeInExchangeRate": "-1464000", "cashflowFromFinancing": "576993000", "cashflowFromInvestment": "-744637000", "stockBasedCompensation": "5150000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47533000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "54196000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49610000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58732000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1698965000, "cost_of_revenue": 779813000, "gross_profit": 919152000, "research_and_development": null, "selling_general_admin": 111259000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 198888000, "depreciation_amortisation": 58732000, "ebitda": 257620000, "interest_expense": 32386000, "interest_income": null, "other_non_operating": null, "pretax_income": 166502000, "tax_provision": 41593000, "effective_tax_rate": null, "net_income": 124909000, "net_income_continuing_ops": 124909000, "net_income_to_common": 124909000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 120046000, "short_term_investments": null, "net_receivables": 584350000, "inventory": 263311000, "other_current_assets": null, "total_current_assets": 1129358000, "net_ppe": null, "goodwill": 1536178000, "intangible_assets": 388184000, "goodwill_and_intangibles": 1924362000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2707094000, "total_assets": 3836452000, "short_term_debt": 90570000, "accounts_payable": 23077000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 392207000, "long_term_debt": 1292904000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1636118000, "total_liabilities": 2028325000, "total_debt": 1383474000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 866679000, "total_equity": 1808127000, "shares_outstanding": 41024000, "operating_cash_flow": 223304000, "stock_based_compensation": 5150000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42022000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -744637000, "dividends_paid": 47533000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 576993000, "free_cash_flow": 265326000, "net_change_in_cash": 54196000 }, "raw_data": { "income": { "ebit": "198888000", "ebitda": "257620000", "netIncome": "124909000", "grossProfit": "919152000", "depreciation": "None", "totalRevenue": "1698965000", "costOfRevenue": "779813000", "interestIncome": "696000", "incomeBeforeTax": "166502000", "interestExpense": "32386000", "operatingIncome": "197155000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "41593000", "reportedCurrency": "USD", "netInterestIncome": "-31690000", "nonInterestIncome": "None", "operatingExpenses": "721997000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "779813000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58732000", "sellingGeneralAndAdministrative": "111259000", "netIncomeFromContinuingOperations": "124909000" }, "balance": { "goodwill": "1536178000", "inventory": "263311000", "commonStock": "573000", "currentDebt": "None", "investments": "None", "totalAssets": "3836452000", "longTermDebt": "1292904000", "shortTermDebt": "90570000", "treasuryStock": "-652782000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "388184000", "reportedCurrency": "USD", "retainedEarnings": "866679000", "totalLiabilities": "2028325000", "otherCurrentAssets": "161651000", "totalCurrentAssets": "1129358000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "584350000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2707094000", "currentAccountsPayable": "23077000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "768587000", "shortLongTermDebtTotal": "1586640000", "totalShareholderEquity": "1808127000", "capitalLeaseObligations": "293736000", "otherCurrentLiabilities": "185400000", "totalCurrentLiabilities": "392207000", "otherNonCurrentLiabilities": "13950000", "totalNonCurrentLiabilities": "1636118000", "cashAndShortTermInvestments": "120046000", "commonStockSharesOutstanding": "41024000", "intangibleAssetsExcludingGoodwill": "388184000", "cashAndCashEquivalentsAtCarryingValue": "120046000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "124909000", "profitLoss": "None", "dividendPayout": "47533000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-27006000", "operatingCashflow": "223304000", "capitalExpenditures": "42022000", "changeInReceivables": "-2492000", "changeInExchangeRate": "-1464000", "cashflowFromFinancing": "576993000", "cashflowFromInvestment": "-744637000", "stockBasedCompensation": "5150000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47533000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "54196000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49610000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58732000", "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": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "income_statement": { "revenue": 1631284000, "cost_of_revenue": 720145000, "gross_profit": 911139000, "ebit": 173043000, "ebitda": 215148000, "pretax_income": 143699000, "tax_provision": 37120000, "net_income": 106579000, "net_income_to_common": 106579000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 65850000, "total_current_assets": 624565000, "total_assets": 2372197000, "short_term_debt": 88622000, "long_term_debt": 615916000, "total_debt": 704538000, "total_liabilities": 1088382000, "total_equity": 1283815000, "shares_outstanding": 41600000, "goodwill_and_intangibles": 1061032000 }, "cash_flow": { "operating_cash_flow": 222264000, "capital_expenditure": 37543000, "free_cash_flow": 259807000, "dividends_paid": 44752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69345, "ticker_id": 5985, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "173043000", "ebitda": "215148000", "netIncome": "106579000", "grossProfit": "911139000", "depreciation": "None", "totalRevenue": "1631284000", "costOfRevenue": "720145000", "interestIncome": "1540000", "incomeBeforeTax": "143699000", "interestExpense": "29344000", "operatingIncome": "195945000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "37120000", "reportedCurrency": "USD", "netInterestIncome": "-27804000", "nonInterestIncome": "None", "operatingExpenses": "715194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "720145000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42105000", "sellingGeneralAndAdministrative": "110931000", "netIncomeFromContinuingOperations": "106579000" }, "balance": { "goodwill": "977381000", "inventory": "190352000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "2372197000", "longTermDebt": "615916000", "shortTermDebt": "88622000", "treasuryStock": "-609337000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "83651000", "reportedCurrency": "USD", "retainedEarnings": "789303000", "totalLiabilities": "1088382000", "otherCurrentAssets": "9388000", "totalCurrentAssets": "624565000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "358975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1747632000", "currentAccountsPayable": "7187000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "373667000", "shortLongTermDebtTotal": "899425000", "totalShareholderEquity": "1283815000", "capitalLeaseObligations": "283509000", "otherCurrentLiabilities": "74730000", "totalCurrentLiabilities": "206406000", "otherNonCurrentLiabilities": "194887000", "totalNonCurrentLiabilities": "881976000", "cashAndShortTermInvestments": "65850000", "commonStockSharesOutstanding": "41600000", "intangibleAssetsExcludingGoodwill": "83651000", "cashAndCashEquivalentsAtCarryingValue": "65850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106579000", "profitLoss": "None", "dividendPayout": "44752000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "29174000", "operatingCashflow": "222264000", "capitalExpenditures": "37543000", "changeInReceivables": "None", "changeInExchangeRate": "3913000", "cashflowFromFinancing": "-186502000", "cashflowFromInvestment": "-20352000", "stockBasedCompensation": "2914000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "19323000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106970000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42105000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1631284000, "cost_of_revenue": 720145000, "gross_profit": 911139000, "research_and_development": null, "selling_general_admin": 110931000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 173043000, "depreciation_amortisation": 42105000, "ebitda": 215148000, "interest_expense": 29344000, "interest_income": null, "other_non_operating": null, "pretax_income": 143699000, "tax_provision": 37120000, "effective_tax_rate": null, "net_income": 106579000, "net_income_continuing_ops": 106579000, "net_income_to_common": 106579000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 65850000, "short_term_investments": null, "net_receivables": 358975000, "inventory": 190352000, "other_current_assets": null, "total_current_assets": 624565000, "net_ppe": null, "goodwill": 977381000, "intangible_assets": 83651000, "goodwill_and_intangibles": 1061032000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1747632000, "total_assets": 2372197000, "short_term_debt": 88622000, "accounts_payable": 7187000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 206406000, "long_term_debt": 615916000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 881976000, "total_liabilities": 1088382000, "total_debt": 704538000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 789303000, "total_equity": 1283815000, "shares_outstanding": 41600000, "operating_cash_flow": 222264000, "stock_based_compensation": 2914000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37543000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20352000, "dividends_paid": 44752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -186502000, "free_cash_flow": 259807000, "net_change_in_cash": 19323000 }, "raw_data": { "income": { "ebit": "173043000", "ebitda": "215148000", "netIncome": "106579000", "grossProfit": "911139000", "depreciation": "None", "totalRevenue": "1631284000", "costOfRevenue": "720145000", "interestIncome": "1540000", "incomeBeforeTax": "143699000", "interestExpense": "29344000", "operatingIncome": "195945000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "37120000", "reportedCurrency": "USD", "netInterestIncome": "-27804000", "nonInterestIncome": "None", "operatingExpenses": "715194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "720145000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42105000", "sellingGeneralAndAdministrative": "110931000", "netIncomeFromContinuingOperations": "106579000" }, "balance": { "goodwill": "977381000", "inventory": "190352000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "2372197000", "longTermDebt": "615916000", "shortTermDebt": "88622000", "treasuryStock": "-609337000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "83651000", "reportedCurrency": "USD", "retainedEarnings": "789303000", "totalLiabilities": "1088382000", "otherCurrentAssets": "9388000", "totalCurrentAssets": "624565000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "358975000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1747632000", "currentAccountsPayable": "7187000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "373667000", "shortLongTermDebtTotal": "899425000", "totalShareholderEquity": "1283815000", "capitalLeaseObligations": "283509000", "otherCurrentLiabilities": "74730000", "totalCurrentLiabilities": "206406000", "otherNonCurrentLiabilities": "194887000", "totalNonCurrentLiabilities": "881976000", "cashAndShortTermInvestments": "65850000", "commonStockSharesOutstanding": "41600000", "intangibleAssetsExcludingGoodwill": "83651000", "cashAndCashEquivalentsAtCarryingValue": "65850000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106579000", "profitLoss": "None", "dividendPayout": "44752000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "29174000", "operatingCashflow": "222264000", "capitalExpenditures": "37543000", "changeInReceivables": "None", "changeInExchangeRate": "3913000", "cashflowFromFinancing": "-186502000", "cashflowFromInvestment": "-20352000", "stockBasedCompensation": "2914000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "44752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "19323000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-106970000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42105000", "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": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "income_statement": { "revenue": 1864439000, "cost_of_revenue": 846092000, "gross_profit": 1018347000, "ebit": 258646000, "ebitda": 300550000, "pretax_income": 224611000, "tax_provision": 59993000, "net_income": 164618000, "net_income_to_common": 164618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 46527000, "total_current_assets": 740989000, "total_assets": 2439440000, "short_term_debt": 86466000, "long_term_debt": 631568000, "total_debt": 718034000, "total_liabilities": 1089405000, "total_equity": 1350035000, "shares_outstanding": 43208000, "goodwill_and_intangibles": 1034518000 }, "cash_flow": { "operating_cash_flow": 231596000, "capital_expenditure": 44311000, "free_cash_flow": 275907000, "dividends_paid": 43952000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69350, "ticker_id": 5985, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "258646000", "ebitda": "300550000", "netIncome": "164618000", "grossProfit": "1018347000", "depreciation": "None", "totalRevenue": "1864439000", "costOfRevenue": "846092000", "interestIncome": "1055000", "incomeBeforeTax": "224611000", "interestExpense": "34035000", "operatingIncome": "258570000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "59993000", "reportedCurrency": "USD", "netInterestIncome": "-32980000", "nonInterestIncome": "None", "operatingExpenses": "759777000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "846092000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41904000", "sellingGeneralAndAdministrative": "122334000", "netIncomeFromContinuingOperations": "284604000" }, "balance": { "goodwill": "948643000", "inventory": "265256000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "2439440000", "longTermDebt": "631568000", "shortTermDebt": "86466000", "treasuryStock": "-512493000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "85875000", "reportedCurrency": "USD", "retainedEarnings": "727476000", "totalLiabilities": "1089405000", "otherCurrentAssets": "11367000", "totalCurrentAssets": "740989000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "417839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1698451000", "currentAccountsPayable": "5871000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "336167000", "shortLongTermDebtTotal": "911538000", "totalShareholderEquity": "1350035000", "capitalLeaseObligations": "279970000", "otherCurrentLiabilities": "66527000", "totalCurrentLiabilities": "202902000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "886503000", "cashAndShortTermInvestments": "46527000", "commonStockSharesOutstanding": "43208000", "intangibleAssetsExcludingGoodwill": "85875000", "cashAndCashEquivalentsAtCarryingValue": "46527000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164618000", "profitLoss": "None", "dividendPayout": "43952000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "5842000", "operatingCashflow": "231596000", "capitalExpenditures": "44311000", "changeInReceivables": "None", "changeInExchangeRate": "997000", "cashflowFromFinancing": "-120806000", "cashflowFromInvestment": "-137053000", "stockBasedCompensation": "8680000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43952000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-25266000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-116105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41904000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1864439000, "cost_of_revenue": 846092000, "gross_profit": 1018347000, "research_and_development": null, "selling_general_admin": 122334000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 258646000, "depreciation_amortisation": 41904000, "ebitda": 300550000, "interest_expense": 34035000, "interest_income": null, "other_non_operating": null, "pretax_income": 224611000, "tax_provision": 59993000, "effective_tax_rate": null, "net_income": 164618000, "net_income_continuing_ops": 284604000, "net_income_to_common": 164618000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 46527000, "short_term_investments": null, "net_receivables": 417839000, "inventory": 265256000, "other_current_assets": null, "total_current_assets": 740989000, "net_ppe": null, "goodwill": 948643000, "intangible_assets": 85875000, "goodwill_and_intangibles": 1034518000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1698451000, "total_assets": 2439440000, "short_term_debt": 86466000, "accounts_payable": 5871000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 202902000, "long_term_debt": 631568000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 886503000, "total_liabilities": 1089405000, "total_debt": 718034000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 727476000, "total_equity": 1350035000, "shares_outstanding": 43208000, "operating_cash_flow": 231596000, "stock_based_compensation": 8680000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44311000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -137053000, "dividends_paid": 43952000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -120806000, "free_cash_flow": 275907000, "net_change_in_cash": -25266000 }, "raw_data": { "income": { "ebit": "258646000", "ebitda": "300550000", "netIncome": "164618000", "grossProfit": "1018347000", "depreciation": "None", "totalRevenue": "1864439000", "costOfRevenue": "846092000", "interestIncome": "1055000", "incomeBeforeTax": "224611000", "interestExpense": "34035000", "operatingIncome": "258570000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "59993000", "reportedCurrency": "USD", "netInterestIncome": "-32980000", "nonInterestIncome": "None", "operatingExpenses": "759777000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "846092000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41904000", "sellingGeneralAndAdministrative": "122334000", "netIncomeFromContinuingOperations": "284604000" }, "balance": { "goodwill": "948643000", "inventory": "265256000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "2439440000", "longTermDebt": "631568000", "shortTermDebt": "86466000", "treasuryStock": "-512493000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "85875000", "reportedCurrency": "USD", "retainedEarnings": "727476000", "totalLiabilities": "1089405000", "otherCurrentAssets": "11367000", "totalCurrentAssets": "740989000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "417839000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1698451000", "currentAccountsPayable": "5871000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "336167000", "shortLongTermDebtTotal": "911538000", "totalShareholderEquity": "1350035000", "capitalLeaseObligations": "279970000", "otherCurrentLiabilities": "66527000", "totalCurrentLiabilities": "202902000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "886503000", "cashAndShortTermInvestments": "46527000", "commonStockSharesOutstanding": "43208000", "intangibleAssetsExcludingGoodwill": "85875000", "cashAndCashEquivalentsAtCarryingValue": "46527000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "164618000", "profitLoss": "None", "dividendPayout": "43952000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "5842000", "operatingCashflow": "231596000", "capitalExpenditures": "44311000", "changeInReceivables": "None", "changeInExchangeRate": "997000", "cashflowFromFinancing": "-120806000", "cashflowFromInvestment": "-137053000", "stockBasedCompensation": "8680000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "43952000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-25266000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-116105000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41904000", "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": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "income_statement": { "revenue": 1780858000, "cost_of_revenue": 814091000, "gross_profit": 966767000, "ebit": 234482000, "ebitda": 277443000, "pretax_income": 205309000, "tax_provision": 52103000, "net_income": 153206000, "net_income_to_common": 153206000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71793000, "total_current_assets": 789892000, "total_assets": 2107974000, "short_term_debt": 90042000, "long_term_debt": 590887000, "total_debt": 680929000, "total_liabilities": 789870000, "total_equity": 1318104000, "shares_outstanding": 44884000, "goodwill_and_intangibles": 1005559000 }, "cash_flow": { "operating_cash_flow": 243429000, "capital_expenditure": 35677000, "free_cash_flow": 279106000, "dividends_paid": 40853000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69355, "ticker_id": 5985, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "234482000", "ebitda": "277443000", "netIncome": "153206000", "grossProfit": "966767000", "depreciation": "None", "totalRevenue": "1780858000", "costOfRevenue": "814091000", "interestIncome": "2444000", "incomeBeforeTax": "205309000", "interestExpense": "29173000", "operatingIncome": "240443000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "52103000", "reportedCurrency": "USD", "netInterestIncome": "-26729000", "nonInterestIncome": "None", "operatingExpenses": "726324000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "814091000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42961000", "sellingGeneralAndAdministrative": "120042000", "netIncomeFromContinuingOperations": "257412000" }, "balance": { "goodwill": "917419000", "inventory": "275130000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "2107974000", "longTermDebt": "590887000", "shortTermDebt": "90042000", "treasuryStock": "-400690000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "88140000", "reportedCurrency": "USD", "retainedEarnings": "606810000", "totalLiabilities": "789870000", "otherCurrentAssets": "17317000", "totalCurrentAssets": "789892000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "425652000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1318082000", "currentAccountsPayable": "96928000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "251645000", "shortLongTermDebtTotal": "680929000", "totalShareholderEquity": "1318104000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "90791000", "totalCurrentLiabilities": "133045000", "otherNonCurrentLiabilities": "11084000", "totalNonCurrentLiabilities": "656825000", "cashAndShortTermInvestments": "71793000", "commonStockSharesOutstanding": "44884000", "intangibleAssetsExcludingGoodwill": "88140000", "cashAndCashEquivalentsAtCarryingValue": "71793000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "153206000", "profitLoss": "None", "dividendPayout": "40853000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "3321000", "operatingCashflow": "243429000", "capitalExpenditures": "35677000", "changeInReceivables": "None", "changeInExchangeRate": "249000", "cashflowFromFinancing": "-127061000", "cashflowFromInvestment": "-159247000", "stockBasedCompensation": "5786000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40853000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-42630000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-273660000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42702000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1780858000, "cost_of_revenue": 814091000, "gross_profit": 966767000, "research_and_development": 0, "selling_general_admin": 120042000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 234482000, "depreciation_amortisation": 42961000, "ebitda": 277443000, "interest_expense": 29173000, "interest_income": null, "other_non_operating": null, "pretax_income": 205309000, "tax_provision": 52103000, "effective_tax_rate": null, "net_income": 153206000, "net_income_continuing_ops": 257412000, "net_income_to_common": 153206000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71793000, "short_term_investments": null, "net_receivables": 425652000, "inventory": 275130000, "other_current_assets": null, "total_current_assets": 789892000, "net_ppe": null, "goodwill": 917419000, "intangible_assets": 88140000, "goodwill_and_intangibles": 1005559000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1318082000, "total_assets": 2107974000, "short_term_debt": 90042000, "accounts_payable": 96928000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 133045000, "long_term_debt": 590887000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 656825000, "total_liabilities": 789870000, "total_debt": 680929000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 606810000, "total_equity": 1318104000, "shares_outstanding": 44884000, "operating_cash_flow": 243429000, "stock_based_compensation": 5786000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35677000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -159247000, "dividends_paid": 40853000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -127061000, "free_cash_flow": 279106000, "net_change_in_cash": -42630000 }, "raw_data": { "income": { "ebit": "234482000", "ebitda": "277443000", "netIncome": "153206000", "grossProfit": "966767000", "depreciation": "None", "totalRevenue": "1780858000", "costOfRevenue": "814091000", "interestIncome": "2444000", "incomeBeforeTax": "205309000", "interestExpense": "29173000", "operatingIncome": "240443000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "52103000", "reportedCurrency": "USD", "netInterestIncome": "-26729000", "nonInterestIncome": "None", "operatingExpenses": "726324000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "814091000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42961000", "sellingGeneralAndAdministrative": "120042000", "netIncomeFromContinuingOperations": "257412000" }, "balance": { "goodwill": "917419000", "inventory": "275130000", "commonStock": "493000", "currentDebt": "None", "investments": "None", "totalAssets": "2107974000", "longTermDebt": "590887000", "shortTermDebt": "90042000", "treasuryStock": "-400690000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "88140000", "reportedCurrency": "USD", "retainedEarnings": "606810000", "totalLiabilities": "789870000", "otherCurrentAssets": "17317000", "totalCurrentAssets": "789892000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "425652000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1318082000", "currentAccountsPayable": "96928000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "251645000", "shortLongTermDebtTotal": "680929000", "totalShareholderEquity": "1318104000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "90791000", "totalCurrentLiabilities": "133045000", "otherNonCurrentLiabilities": "11084000", "totalNonCurrentLiabilities": "656825000", "cashAndShortTermInvestments": "71793000", "commonStockSharesOutstanding": "44884000", "intangibleAssetsExcludingGoodwill": "88140000", "cashAndCashEquivalentsAtCarryingValue": "71793000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "153206000", "profitLoss": "None", "dividendPayout": "40853000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "3321000", "operatingCashflow": "243429000", "capitalExpenditures": "35677000", "changeInReceivables": "None", "changeInExchangeRate": "249000", "cashflowFromFinancing": "-127061000", "cashflowFromInvestment": "-159247000", "stockBasedCompensation": "5786000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "40853000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-42630000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-273660000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42702000", "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": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "income_statement": { "revenue": 1051651000, "cost_of_revenue": 540785000, "gross_profit": 510866000, "ebit": 175659000, "ebitda": 288234000, "pretax_income": 145128000, "tax_provision": 37426000, "net_income": 107702000, "net_income_to_common": 107702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130739000, "total_current_assets": 1905233000, "total_assets": 5361322000, "short_term_debt": 104801000, "long_term_debt": 2254120000, "total_debt": 2358921000, "total_liabilities": 3063242000, "total_equity": 2298080000, "shares_outstanding": 44248000, "goodwill_and_intangibles": 2235514000 }, "cash_flow": { "operating_cash_flow": 153628000, "capital_expenditure": 50663000, "free_cash_flow": 204291000, "dividends_paid": 18455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69318, "ticker_id": 5985, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "175659000", "ebitda": "288234000", "netIncome": "107702000", "grossProfit": "510866000", "depreciation": "None", "totalRevenue": "1051651000", "costOfRevenue": "540785000", "interestIncome": "227000", "incomeBeforeTax": "145128000", "interestExpense": "34528000", "operatingIncome": "175659000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "37426000", "reportedCurrency": "USD", "netInterestIncome": "-34301000", "nonInterestIncome": "None", "operatingExpenses": "335207000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "540785000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112575000", "sellingGeneralAndAdministrative": "65778000", "netIncomeFromContinuingOperations": "107702000" }, "balance": { "goodwill": "2020527000", "inventory": "538791000", "commonStock": "575000", "currentDebt": "None", "investments": "None", "totalAssets": "5361322000", "longTermDebt": "2254120000", "shortTermDebt": "104801000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "214987000", "reportedCurrency": "USD", "retainedEarnings": "1759830000", "totalLiabilities": "3063242000", "otherCurrentAssets": "127937000", "totalCurrentAssets": "1905233000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1107766000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3456089000", "currentAccountsPayable": "206834000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2610896000", "totalShareholderEquity": "2298080000", "capitalLeaseObligations": "356776000", "otherCurrentLiabilities": "88033000", "totalCurrentLiabilities": "399668000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2663574000", "cashAndShortTermInvestments": "130739000", "commonStockSharesOutstanding": "44248000", "intangibleAssetsExcludingGoodwill": "214987000", "cashAndCashEquivalentsAtCarryingValue": "130739000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107702000", "profitLoss": "None", "dividendPayout": "18455000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-32478000", "operatingCashflow": "153628000", "capitalExpenditures": "50663000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31599000", "cashflowFromInvestment": "-115873000", "stockBasedCompensation": "5375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18455000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64119000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1051651000, "cost_of_revenue": 540785000, "gross_profit": 510866000, "research_and_development": null, "selling_general_admin": 65778000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 175659000, "depreciation_amortisation": 112575000, "ebitda": 288234000, "interest_expense": 34528000, "interest_income": null, "other_non_operating": null, "pretax_income": 145128000, "tax_provision": 37426000, "effective_tax_rate": null, "net_income": 107702000, "net_income_continuing_ops": 107702000, "net_income_to_common": 107702000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130739000, "short_term_investments": null, "net_receivables": 1107766000, "inventory": 538791000, "other_current_assets": null, "total_current_assets": 1905233000, "net_ppe": null, "goodwill": 2020527000, "intangible_assets": 214987000, "goodwill_and_intangibles": 2235514000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3456089000, "total_assets": 5361322000, "short_term_debt": 104801000, "accounts_payable": 206834000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 399668000, "long_term_debt": 2254120000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2663574000, "total_liabilities": 3063242000, "total_debt": 2358921000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1759830000, "total_equity": 2298080000, "shares_outstanding": 44248000, "operating_cash_flow": 153628000, "stock_based_compensation": 5375000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50663000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -115873000, "dividends_paid": 18455000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31599000, "free_cash_flow": 204291000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "175659000", "ebitda": "288234000", "netIncome": "107702000", "grossProfit": "510866000", "depreciation": "None", "totalRevenue": "1051651000", "costOfRevenue": "540785000", "interestIncome": "227000", "incomeBeforeTax": "145128000", "interestExpense": "34528000", "operatingIncome": "175659000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "37426000", "reportedCurrency": "USD", "netInterestIncome": "-34301000", "nonInterestIncome": "None", "operatingExpenses": "335207000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "540785000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112575000", "sellingGeneralAndAdministrative": "65778000", "netIncomeFromContinuingOperations": "107702000" }, "balance": { "goodwill": "2020527000", "inventory": "538791000", "commonStock": "575000", "currentDebt": "None", "investments": "None", "totalAssets": "5361322000", "longTermDebt": "2254120000", "shortTermDebt": "104801000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "214987000", "reportedCurrency": "USD", "retainedEarnings": "1759830000", "totalLiabilities": "3063242000", "otherCurrentAssets": "127937000", "totalCurrentAssets": "1905233000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1107766000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3456089000", "currentAccountsPayable": "206834000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2610896000", "totalShareholderEquity": "2298080000", "capitalLeaseObligations": "356776000", "otherCurrentLiabilities": "88033000", "totalCurrentLiabilities": "399668000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2663574000", "cashAndShortTermInvestments": "130739000", "commonStockSharesOutstanding": "44248000", "intangibleAssetsExcludingGoodwill": "214987000", "cashAndCashEquivalentsAtCarryingValue": "130739000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "107702000", "profitLoss": "None", "dividendPayout": "18455000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-32478000", "operatingCashflow": "153628000", "capitalExpenditures": "50663000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31599000", "cashflowFromInvestment": "-115873000", "stockBasedCompensation": "5375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18455000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64119000", "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": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "income_statement": { "revenue": 1058419000, "cost_of_revenue": 528538000, "gross_profit": 529881000, "ebit": 178057000, "ebitda": 363737000, "pretax_income": 142788000, "tax_provision": 38616000, "net_income": 104172000, "net_income_to_common": 104172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 125197000, "total_current_assets": 1856468000, "total_assets": 5300763000, "short_term_debt": 111291000, "long_term_debt": 2208434000, "total_debt": 2319725000, "total_liabilities": 3024001000, "total_equity": 2276762000, "shares_outstanding": 44298000, "goodwill_and_intangibles": 2254566000 }, "cash_flow": { "operating_cash_flow": 206645000, "capital_expenditure": 35175000, "free_cash_flow": 241820000, "dividends_paid": 18440000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69319, "ticker_id": 5985, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "178057000", "ebitda": "363737000", "netIncome": "104172000", "grossProfit": "529881000", "depreciation": "None", "totalRevenue": "1058419000", "costOfRevenue": "528538000", "interestIncome": "271000", "incomeBeforeTax": "142788000", "interestExpense": "35269000", "operatingIncome": "172140000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "38616000", "reportedCurrency": "USD", "netInterestIncome": "-34998000", "nonInterestIncome": "None", "operatingExpenses": "357741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "528538000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185680000", "sellingGeneralAndAdministrative": "66213000", "netIncomeFromContinuingOperations": "104172000" }, "balance": { "goodwill": "2023426000", "inventory": "487232000", "commonStock": "575000", "currentDebt": "None", "investments": "None", "totalAssets": "5300763000", "longTermDebt": "2208434000", "shortTermDebt": "111291000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "231140000", "reportedCurrency": "USD", "retainedEarnings": "1670583000", "totalLiabilities": "3024001000", "otherCurrentAssets": "146414000", "totalCurrentAssets": "1856468000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1097625000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3444295000", "currentAccountsPayable": "212615000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2817593000", "totalShareholderEquity": "2276762000", "capitalLeaseObligations": "360225000", "otherCurrentLiabilities": "83908000", "totalCurrentLiabilities": "407814000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2616187000", "cashAndShortTermInvestments": "125197000", "commonStockSharesOutstanding": "44298000", "intangibleAssetsExcludingGoodwill": "231140000", "cashAndCashEquivalentsAtCarryingValue": "125197000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104172000", "profitLoss": "None", "dividendPayout": "18440000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-7927000", "operatingCashflow": "206645000", "capitalExpenditures": "35175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49236000", "cashflowFromInvestment": "-165632000", "stockBasedCompensation": "5097000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18440000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25390000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107408000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1058419000, "cost_of_revenue": 528538000, "gross_profit": 529881000, "research_and_development": null, "selling_general_admin": 66213000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 178057000, "depreciation_amortisation": 185680000, "ebitda": 363737000, "interest_expense": 35269000, "interest_income": null, "other_non_operating": null, "pretax_income": 142788000, "tax_provision": 38616000, "effective_tax_rate": null, "net_income": 104172000, "net_income_continuing_ops": 104172000, "net_income_to_common": 104172000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 125197000, "short_term_investments": null, "net_receivables": 1097625000, "inventory": 487232000, "other_current_assets": null, "total_current_assets": 1856468000, "net_ppe": null, "goodwill": 2023426000, "intangible_assets": 231140000, "goodwill_and_intangibles": 2254566000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3444295000, "total_assets": 5300763000, "short_term_debt": 111291000, "accounts_payable": 212615000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 407814000, "long_term_debt": 2208434000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2616187000, "total_liabilities": 3024001000, "total_debt": 2319725000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1670583000, "total_equity": 2276762000, "shares_outstanding": 44298000, "operating_cash_flow": 206645000, "stock_based_compensation": 5097000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35175000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -165632000, "dividends_paid": 18440000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49236000, "free_cash_flow": 241820000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "178057000", "ebitda": "363737000", "netIncome": "104172000", "grossProfit": "529881000", "depreciation": "None", "totalRevenue": "1058419000", "costOfRevenue": "528538000", "interestIncome": "271000", "incomeBeforeTax": "142788000", "interestExpense": "35269000", "operatingIncome": "172140000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "38616000", "reportedCurrency": "USD", "netInterestIncome": "-34998000", "nonInterestIncome": "None", "operatingExpenses": "357741000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "528538000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "185680000", "sellingGeneralAndAdministrative": "66213000", "netIncomeFromContinuingOperations": "104172000" }, "balance": { "goodwill": "2023426000", "inventory": "487232000", "commonStock": "575000", "currentDebt": "None", "investments": "None", "totalAssets": "5300763000", "longTermDebt": "2208434000", "shortTermDebt": "111291000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "231140000", "reportedCurrency": "USD", "retainedEarnings": "1670583000", "totalLiabilities": "3024001000", "otherCurrentAssets": "146414000", "totalCurrentAssets": "1856468000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1097625000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3444295000", "currentAccountsPayable": "212615000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2817593000", "totalShareholderEquity": "2276762000", "capitalLeaseObligations": "360225000", "otherCurrentLiabilities": "83908000", "totalCurrentLiabilities": "407814000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2616187000", "cashAndShortTermInvestments": "125197000", "commonStockSharesOutstanding": "44298000", "intangibleAssetsExcludingGoodwill": "231140000", "cashAndCashEquivalentsAtCarryingValue": "125197000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104172000", "profitLoss": "None", "dividendPayout": "18440000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-7927000", "operatingCashflow": "206645000", "capitalExpenditures": "35175000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49236000", "cashflowFromInvestment": "-165632000", "stockBasedCompensation": "5097000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18440000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25390000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "107408000", "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": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "income_statement": { "revenue": 935579000, "cost_of_revenue": 461872000, "gross_profit": 473707000, "ebit": 144695000, "ebitda": 249757000, "pretax_income": 112479000, "tax_provision": 29672000, "net_income": 82807000, "net_income_to_common": 82807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130240000, "total_current_assets": 1792360000, "total_assets": 5182316000, "short_term_debt": 111327000, "long_term_debt": 2213106000, "total_debt": 2324433000, "total_liabilities": 2982670000, "total_equity": 2199646000, "shares_outstanding": 44970000, "goodwill_and_intangibles": 2217080000 }, "cash_flow": { "operating_cash_flow": 135803000, "capital_expenditure": 11553000, "free_cash_flow": 147356000, "dividends_paid": 18633000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69321, "ticker_id": 5985, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "144695000", "ebitda": "249757000", "netIncome": "82807000", "grossProfit": "473707000", "depreciation": "None", "totalRevenue": "935579000", "costOfRevenue": "461872000", "interestIncome": "908000", "incomeBeforeTax": "112479000", "interestExpense": "32216000", "operatingIncome": "149300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "29672000", "reportedCurrency": "USD", "netInterestIncome": "-31308000", "nonInterestIncome": "None", "operatingExpenses": "324407000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "461872000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105062000", "sellingGeneralAndAdministrative": "58845000", "netIncomeFromContinuingOperations": "82807000" }, "balance": { "goodwill": "1970358000", "inventory": "456273000", "commonStock": "575000", "currentDebt": "None", "investments": "None", "totalAssets": "5182316000", "longTermDebt": "2213106000", "shortTermDebt": "111327000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "246722000", "reportedCurrency": "USD", "retainedEarnings": "1584851000", "totalLiabilities": "2982670000", "otherCurrentAssets": "148733000", "totalCurrentAssets": "1792360000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1057114000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3389956000", "currentAccountsPayable": "163412000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2579443000", "totalShareholderEquity": "2199646000", "capitalLeaseObligations": "366337000", "otherCurrentLiabilities": "163412000", "totalCurrentLiabilities": "359259000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2623411000", "cashAndShortTermInvestments": "130240000", "commonStockSharesOutstanding": "44970000", "intangibleAssetsExcludingGoodwill": "246722000", "cashAndCashEquivalentsAtCarryingValue": "130240000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82807000", "profitLoss": "None", "dividendPayout": "18633000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-9242000", "operatingCashflow": "135803000", "capitalExpenditures": "11553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "371669000", "cashflowFromInvestment": "-488203000", "stockBasedCompensation": "6103000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18633000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105062000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 935579000, "cost_of_revenue": 461872000, "gross_profit": 473707000, "research_and_development": null, "selling_general_admin": 58845000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 144695000, "depreciation_amortisation": 105062000, "ebitda": 249757000, "interest_expense": 32216000, "interest_income": null, "other_non_operating": null, "pretax_income": 112479000, "tax_provision": 29672000, "effective_tax_rate": null, "net_income": 82807000, "net_income_continuing_ops": 82807000, "net_income_to_common": 82807000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130240000, "short_term_investments": null, "net_receivables": 1057114000, "inventory": 456273000, "other_current_assets": null, "total_current_assets": 1792360000, "net_ppe": null, "goodwill": 1970358000, "intangible_assets": 246722000, "goodwill_and_intangibles": 2217080000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3389956000, "total_assets": 5182316000, "short_term_debt": 111327000, "accounts_payable": 163412000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 359259000, "long_term_debt": 2213106000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2623411000, "total_liabilities": 2982670000, "total_debt": 2324433000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1584851000, "total_equity": 2199646000, "shares_outstanding": 44970000, "operating_cash_flow": 135803000, "stock_based_compensation": 6103000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11553000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -488203000, "dividends_paid": 18633000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 371669000, "free_cash_flow": 147356000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "144695000", "ebitda": "249757000", "netIncome": "82807000", "grossProfit": "473707000", "depreciation": "None", "totalRevenue": "935579000", "costOfRevenue": "461872000", "interestIncome": "908000", "incomeBeforeTax": "112479000", "interestExpense": "32216000", "operatingIncome": "149300000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "29672000", "reportedCurrency": "USD", "netInterestIncome": "-31308000", "nonInterestIncome": "None", "operatingExpenses": "324407000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "461872000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "105062000", "sellingGeneralAndAdministrative": "58845000", "netIncomeFromContinuingOperations": "82807000" }, "balance": { "goodwill": "1970358000", "inventory": "456273000", "commonStock": "575000", "currentDebt": "None", "investments": "None", "totalAssets": "5182316000", "longTermDebt": "2213106000", "shortTermDebt": "111327000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "246722000", "reportedCurrency": "USD", "retainedEarnings": "1584851000", "totalLiabilities": "2982670000", "otherCurrentAssets": "148733000", "totalCurrentAssets": "1792360000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1057114000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3389956000", "currentAccountsPayable": "163412000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2579443000", "totalShareholderEquity": "2199646000", "capitalLeaseObligations": "366337000", "otherCurrentLiabilities": "163412000", "totalCurrentLiabilities": "359259000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2623411000", "cashAndShortTermInvestments": "130240000", "commonStockSharesOutstanding": "44970000", "intangibleAssetsExcludingGoodwill": "246722000", "cashAndCashEquivalentsAtCarryingValue": "130240000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "82807000", "profitLoss": "None", "dividendPayout": "18633000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-9242000", "operatingCashflow": "135803000", "capitalExpenditures": "11553000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "371669000", "cashflowFromInvestment": "-488203000", "stockBasedCompensation": "6103000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "18633000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105062000", "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": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "income_statement": { "revenue": 830622000, "cost_of_revenue": 417806000, "gross_profit": 412816000, "ebit": 107416000, "ebitda": 133280000, "pretax_income": 81079000, "tax_provision": 21274000, "net_income": 59805000, "net_income_to_common": 59805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 101467000, "total_current_assets": 1374854000, "total_assets": 4514249000, "short_term_debt": 100845000, "long_term_debt": 1684865000, "total_debt": 1785710000, "total_liabilities": 2374081000, "total_equity": 2140168000, "shares_outstanding": 44970000, "goodwill_and_intangibles": 2030827000 }, "cash_flow": { "operating_cash_flow": 116854000, "capital_expenditure": 12952000, "free_cash_flow": 129806000, "dividends_paid": 16858000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69322, "ticker_id": 5985, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107416000", "ebitda": "133280000", "netIncome": "59805000", "grossProfit": "412816000", "depreciation": "None", "totalRevenue": "830622000", "costOfRevenue": "417806000", "interestIncome": "527000", "incomeBeforeTax": "81079000", "interestExpense": "26337000", "operatingIncome": "105196000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "21274000", "reportedCurrency": "USD", "netInterestIncome": "-25810000", "nonInterestIncome": "None", "operatingExpenses": "307620000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "417806000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25864000", "sellingGeneralAndAdministrative": "59263000", "netIncomeFromContinuingOperations": "59805000" }, "balance": { "goodwill": "1826184000", "inventory": "355733000", "commonStock": "575000", "currentDebt": "None", "investments": "None", "totalAssets": "4514249000", "longTermDebt": "1684865000", "shortTermDebt": "100845000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "204643000", "reportedCurrency": "USD", "retainedEarnings": "1520677000", "totalLiabilities": "2374081000", "otherCurrentAssets": "136356000", "totalCurrentAssets": "1374854000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "781298000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3139395000", "currentAccountsPayable": "145035000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2022908000", "totalShareholderEquity": "2140168000", "capitalLeaseObligations": "338043000", "otherCurrentLiabilities": "80848000", "totalCurrentLiabilities": "326728000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2047353000", "cashAndShortTermInvestments": "101467000", "commonStockSharesOutstanding": "44970000", "intangibleAssetsExcludingGoodwill": "204643000", "cashAndCashEquivalentsAtCarryingValue": "101467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-89105000", "profitLoss": "None", "dividendPayout": "16858000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-4937000", "operatingCashflow": "116854000", "capitalExpenditures": "12952000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40708000", "cashflowFromInvestment": "-124063000", "stockBasedCompensation": "-4462000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16858000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52770000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 830622000, "cost_of_revenue": 417806000, "gross_profit": 412816000, "research_and_development": null, "selling_general_admin": 59263000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107416000, "depreciation_amortisation": 25864000, "ebitda": 133280000, "interest_expense": 26337000, "interest_income": null, "other_non_operating": null, "pretax_income": 81079000, "tax_provision": 21274000, "effective_tax_rate": null, "net_income": 59805000, "net_income_continuing_ops": 59805000, "net_income_to_common": 59805000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 101467000, "short_term_investments": null, "net_receivables": 781298000, "inventory": 355733000, "other_current_assets": null, "total_current_assets": 1374854000, "net_ppe": null, "goodwill": 1826184000, "intangible_assets": 204643000, "goodwill_and_intangibles": 2030827000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3139395000, "total_assets": 4514249000, "short_term_debt": 100845000, "accounts_payable": 145035000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 326728000, "long_term_debt": 1684865000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2047353000, "total_liabilities": 2374081000, "total_debt": 1785710000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1520677000, "total_equity": 2140168000, "shares_outstanding": 44970000, "operating_cash_flow": 116854000, "stock_based_compensation": -4462000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12952000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -124063000, "dividends_paid": 16858000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -40708000, "free_cash_flow": 129806000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "107416000", "ebitda": "133280000", "netIncome": "59805000", "grossProfit": "412816000", "depreciation": "None", "totalRevenue": "830622000", "costOfRevenue": "417806000", "interestIncome": "527000", "incomeBeforeTax": "81079000", "interestExpense": "26337000", "operatingIncome": "105196000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "21274000", "reportedCurrency": "USD", "netInterestIncome": "-25810000", "nonInterestIncome": "None", "operatingExpenses": "307620000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "417806000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25864000", "sellingGeneralAndAdministrative": "59263000", "netIncomeFromContinuingOperations": "59805000" }, "balance": { "goodwill": "1826184000", "inventory": "355733000", "commonStock": "575000", "currentDebt": "None", "investments": "None", "totalAssets": "4514249000", "longTermDebt": "1684865000", "shortTermDebt": "100845000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "204643000", "reportedCurrency": "USD", "retainedEarnings": "1520677000", "totalLiabilities": "2374081000", "otherCurrentAssets": "136356000", "totalCurrentAssets": "1374854000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "781298000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3139395000", "currentAccountsPayable": "145035000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2022908000", "totalShareholderEquity": "2140168000", "capitalLeaseObligations": "338043000", "otherCurrentLiabilities": "80848000", "totalCurrentLiabilities": "326728000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2047353000", "cashAndShortTermInvestments": "101467000", "commonStockSharesOutstanding": "44970000", "intangibleAssetsExcludingGoodwill": "204643000", "cashAndCashEquivalentsAtCarryingValue": "101467000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-89105000", "profitLoss": "None", "dividendPayout": "16858000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-4937000", "operatingCashflow": "116854000", "capitalExpenditures": "12952000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-40708000", "cashflowFromInvestment": "-124063000", "stockBasedCompensation": "-4462000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16858000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-850000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52770000", "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": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "income_statement": { "revenue": 836423000, "cost_of_revenue": 412220000, "gross_profit": 424203000, "ebit": 138688000, "ebitda": 253009000, "pretax_income": 111217000, "tax_provision": 27626000, "net_income": 83591000, "net_income_to_common": 83591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 146034000, "total_current_assets": 1326334000, "total_assets": 4426277000, "short_term_debt": 96539000, "long_term_debt": 1707099000, "total_debt": 1803638000, "total_liabilities": 2367917000, "total_equity": 2058360000, "shares_outstanding": 44970000, "goodwill_and_intangibles": 2031875000 }, "cash_flow": { "operating_cash_flow": 126640000, "capital_expenditure": 12914000, "free_cash_flow": 139554000, "dividends_paid": 16944000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69323, "ticker_id": 5985, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "138688000", "ebitda": "253009000", "netIncome": "83591000", "grossProfit": "424203000", "depreciation": "None", "totalRevenue": "836423000", "costOfRevenue": "412220000", "interestIncome": "1229000", "incomeBeforeTax": "111217000", "interestExpense": "27471000", "operatingIncome": "135592000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "27626000", "reportedCurrency": "USD", "netInterestIncome": "-26242000", "nonInterestIncome": "None", "operatingExpenses": "288611000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "412220000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114321000", "sellingGeneralAndAdministrative": "48523000", "netIncomeFromContinuingOperations": "83591000" }, "balance": { "goodwill": "1815139000", "inventory": "334700000", "commonStock": "575000", "currentDebt": "None", "investments": "None", "totalAssets": "4426277000", "longTermDebt": "1707099000", "shortTermDebt": "96539000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "216736000", "reportedCurrency": "USD", "retainedEarnings": "1477730000", "totalLiabilities": "2367917000", "otherCurrentAssets": "129645000", "totalCurrentAssets": "1326334000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "715955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3099943000", "currentAccountsPayable": "129137000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2032633000", "totalShareholderEquity": "2058360000", "capitalLeaseObligations": "325534000", "otherCurrentLiabilities": "-20328000", "totalCurrentLiabilities": "301887000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2066030000", "cashAndShortTermInvestments": "146034000", "commonStockSharesOutstanding": "44970000", "intangibleAssetsExcludingGoodwill": "216736000", "cashAndCashEquivalentsAtCarryingValue": "146034000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83591000", "profitLoss": "None", "dividendPayout": "16944000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "812000", "operatingCashflow": "126640000", "capitalExpenditures": "12914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-105317000", "cashflowFromInvestment": "-50147000", "stockBasedCompensation": "4462000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16944000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59609000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114321000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 836423000, "cost_of_revenue": 412220000, "gross_profit": 424203000, "research_and_development": null, "selling_general_admin": 48523000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138688000, "depreciation_amortisation": 114321000, "ebitda": 253009000, "interest_expense": 27471000, "interest_income": null, "other_non_operating": null, "pretax_income": 111217000, "tax_provision": 27626000, "effective_tax_rate": null, "net_income": 83591000, "net_income_continuing_ops": 83591000, "net_income_to_common": 83591000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 146034000, "short_term_investments": null, "net_receivables": 715955000, "inventory": 334700000, "other_current_assets": null, "total_current_assets": 1326334000, "net_ppe": null, "goodwill": 1815139000, "intangible_assets": 216736000, "goodwill_and_intangibles": 2031875000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3099943000, "total_assets": 4426277000, "short_term_debt": 96539000, "accounts_payable": 129137000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 301887000, "long_term_debt": 1707099000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2066030000, "total_liabilities": 2367917000, "total_debt": 1803638000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1477730000, "total_equity": 2058360000, "shares_outstanding": 44970000, "operating_cash_flow": 126640000, "stock_based_compensation": 4462000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12914000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50147000, "dividends_paid": 16944000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -105317000, "free_cash_flow": 139554000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "138688000", "ebitda": "253009000", "netIncome": "83591000", "grossProfit": "424203000", "depreciation": "None", "totalRevenue": "836423000", "costOfRevenue": "412220000", "interestIncome": "1229000", "incomeBeforeTax": "111217000", "interestExpense": "27471000", "operatingIncome": "135592000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "27626000", "reportedCurrency": "USD", "netInterestIncome": "-26242000", "nonInterestIncome": "None", "operatingExpenses": "288611000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "412220000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114321000", "sellingGeneralAndAdministrative": "48523000", "netIncomeFromContinuingOperations": "83591000" }, "balance": { "goodwill": "1815139000", "inventory": "334700000", "commonStock": "575000", "currentDebt": "None", "investments": "None", "totalAssets": "4426277000", "longTermDebt": "1707099000", "shortTermDebt": "96539000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "216736000", "reportedCurrency": "USD", "retainedEarnings": "1477730000", "totalLiabilities": "2367917000", "otherCurrentAssets": "129645000", "totalCurrentAssets": "1326334000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "715955000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3099943000", "currentAccountsPayable": "129137000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2032633000", "totalShareholderEquity": "2058360000", "capitalLeaseObligations": "325534000", "otherCurrentLiabilities": "-20328000", "totalCurrentLiabilities": "301887000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2066030000", "cashAndShortTermInvestments": "146034000", "commonStockSharesOutstanding": "44970000", "intangibleAssetsExcludingGoodwill": "216736000", "cashAndCashEquivalentsAtCarryingValue": "146034000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83591000", "profitLoss": "None", "dividendPayout": "16944000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "812000", "operatingCashflow": "126640000", "capitalExpenditures": "12914000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-105317000", "cashflowFromInvestment": "-50147000", "stockBasedCompensation": "4462000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16944000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59609000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114321000", "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": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "income_statement": { "revenue": 883811000, "cost_of_revenue": 450123000, "gross_profit": 433688000, "ebit": 136730000, "ebitda": 261101000, "pretax_income": 109533000, "tax_provision": 25986000, "net_income": 83547000, "net_income_to_common": 83547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 175095000, "total_current_assets": 1403748000, "total_assets": 4476986000, "short_term_debt": 95161000, "long_term_debt": 1729346000, "total_debt": 1824507000, "total_liabilities": 2422822000, "total_equity": 2054164000, "shares_outstanding": 44970000, "goodwill_and_intangibles": 2016030000 }, "cash_flow": { "operating_cash_flow": 198149000, "capital_expenditure": 12213000, "free_cash_flow": 210362000, "dividends_paid": 17006000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69324, "ticker_id": 5985, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "136730000", "ebitda": "261101000", "netIncome": "83547000", "grossProfit": "433688000", "depreciation": "None", "totalRevenue": "883811000", "costOfRevenue": "450123000", "interestIncome": "528000", "incomeBeforeTax": "109533000", "interestExpense": "27197000", "operatingIncome": "137071000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "25986000", "reportedCurrency": "USD", "netInterestIncome": "-26669000", "nonInterestIncome": "None", "operatingExpenses": "296617000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "450123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124371000", "sellingGeneralAndAdministrative": "43636000", "netIncomeFromContinuingOperations": "83547000" }, "balance": { "goodwill": "1787172000", "inventory": "334580000", "commonStock": "575000", "currentDebt": "None", "investments": "None", "totalAssets": "4476986000", "longTermDebt": "1729346000", "shortTermDebt": "95161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "228858000", "reportedCurrency": "USD", "retainedEarnings": "1411083000", "totalLiabilities": "2422822000", "otherCurrentAssets": "155380000", "totalCurrentAssets": "1403748000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "738693000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3073238000", "currentAccountsPayable": "31136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2050005000", "totalShareholderEquity": "2054164000", "capitalLeaseObligations": "320659000", "otherCurrentLiabilities": "212361000", "totalCurrentLiabilities": "339404000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2083418000", "cashAndShortTermInvestments": "175095000", "commonStockSharesOutstanding": "44970000", "intangibleAssetsExcludingGoodwill": "228858000", "cashAndCashEquivalentsAtCarryingValue": "175095000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83547000", "profitLoss": "None", "dividendPayout": "17006000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-504000", "operatingCashflow": "198149000", "capitalExpenditures": "12213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19006000", "cashflowFromInvestment": "-106108000", "stockBasedCompensation": "3218000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17006000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124371000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 883811000, "cost_of_revenue": 450123000, "gross_profit": 433688000, "research_and_development": null, "selling_general_admin": 43636000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 136730000, "depreciation_amortisation": 124371000, "ebitda": 261101000, "interest_expense": 27197000, "interest_income": null, "other_non_operating": null, "pretax_income": 109533000, "tax_provision": 25986000, "effective_tax_rate": null, "net_income": 83547000, "net_income_continuing_ops": 83547000, "net_income_to_common": 83547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 175095000, "short_term_investments": null, "net_receivables": 738693000, "inventory": 334580000, "other_current_assets": null, "total_current_assets": 1403748000, "net_ppe": null, "goodwill": 1787172000, "intangible_assets": 228858000, "goodwill_and_intangibles": 2016030000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3073238000, "total_assets": 4476986000, "short_term_debt": 95161000, "accounts_payable": 31136000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 339404000, "long_term_debt": 1729346000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2083418000, "total_liabilities": 2422822000, "total_debt": 1824507000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1411083000, "total_equity": 2054164000, "shares_outstanding": 44970000, "operating_cash_flow": 198149000, "stock_based_compensation": 3218000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12213000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106108000, "dividends_paid": 17006000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -19006000, "free_cash_flow": 210362000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "136730000", "ebitda": "261101000", "netIncome": "83547000", "grossProfit": "433688000", "depreciation": "None", "totalRevenue": "883811000", "costOfRevenue": "450123000", "interestIncome": "528000", "incomeBeforeTax": "109533000", "interestExpense": "27197000", "operatingIncome": "137071000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "25986000", "reportedCurrency": "USD", "netInterestIncome": "-26669000", "nonInterestIncome": "None", "operatingExpenses": "296617000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "450123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "124371000", "sellingGeneralAndAdministrative": "43636000", "netIncomeFromContinuingOperations": "83547000" }, "balance": { "goodwill": "1787172000", "inventory": "334580000", "commonStock": "575000", "currentDebt": "None", "investments": "None", "totalAssets": "4476986000", "longTermDebt": "1729346000", "shortTermDebt": "95161000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "228858000", "reportedCurrency": "USD", "retainedEarnings": "1411083000", "totalLiabilities": "2422822000", "otherCurrentAssets": "155380000", "totalCurrentAssets": "1403748000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "738693000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3073238000", "currentAccountsPayable": "31136000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2050005000", "totalShareholderEquity": "2054164000", "capitalLeaseObligations": "320659000", "otherCurrentLiabilities": "212361000", "totalCurrentLiabilities": "339404000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2083418000", "cashAndShortTermInvestments": "175095000", "commonStockSharesOutstanding": "44970000", "intangibleAssetsExcludingGoodwill": "228858000", "cashAndCashEquivalentsAtCarryingValue": "175095000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "83547000", "profitLoss": "None", "dividendPayout": "17006000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-504000", "operatingCashflow": "198149000", "capitalExpenditures": "12213000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-19006000", "cashflowFromInvestment": "-106108000", "stockBasedCompensation": "3218000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17006000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "124371000", "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": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "income_statement": { "revenue": 837321000, "cost_of_revenue": 380140000, "gross_profit": 457181000, "ebit": 112604000, "ebitda": 243465000, "pretax_income": 85180000, "tax_provision": 20353000, "net_income": 64827000, "net_income_to_common": 64827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 106320000, "total_current_assets": 1329350000, "total_assets": 4392847000, "short_term_debt": 96598000, "long_term_debt": 1730604000, "total_debt": 1827202000, "total_liabilities": 2393653000, "total_equity": 1999194000, "shares_outstanding": 44970000, "goodwill_and_intangibles": 2030184000 }, "cash_flow": { "operating_cash_flow": 113090000, "capital_expenditure": 13368000, "free_cash_flow": 126458000, "dividends_paid": 17006000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69326, "ticker_id": 5985, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "112604000", "ebitda": "243465000", "netIncome": "64827000", "grossProfit": "457181000", "depreciation": "None", "totalRevenue": "837321000", "costOfRevenue": "380140000", "interestIncome": "403000", "incomeBeforeTax": "85180000", "interestExpense": "27424000", "operatingIncome": "112818000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "20353000", "reportedCurrency": "USD", "netInterestIncome": "-27021000", "nonInterestIncome": "None", "operatingExpenses": "344363000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "380140000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130861000", "sellingGeneralAndAdministrative": "42237000", "netIncomeFromContinuingOperations": "64827000" }, "balance": { "goodwill": "1788795000", "inventory": "334394000", "commonStock": "575000", "currentDebt": "None", "investments": "None", "totalAssets": "4392847000", "longTermDebt": "1730604000", "shortTermDebt": "96598000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "241389000", "reportedCurrency": "USD", "retainedEarnings": "1344542000", "totalLiabilities": "2393653000", "otherCurrentAssets": "172630000", "totalCurrentAssets": "1329350000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "716006000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3063497000", "currentAccountsPayable": "133792000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2054353000", "totalShareholderEquity": "1999194000", "capitalLeaseObligations": "323749000", "otherCurrentLiabilities": "133792000", "totalCurrentLiabilities": "308473000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2085180000", "cashAndShortTermInvestments": "106320000", "commonStockSharesOutstanding": "44970000", "intangibleAssetsExcludingGoodwill": "241389000", "cashAndCashEquivalentsAtCarryingValue": "106320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64827000", "profitLoss": "None", "dividendPayout": "17006000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-8442000", "operatingCashflow": "113090000", "capitalExpenditures": "13368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31663000", "cashflowFromInvestment": "-147619000", "stockBasedCompensation": "3365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17006000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "92007000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130861000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 837321000, "cost_of_revenue": 380140000, "gross_profit": 457181000, "research_and_development": null, "selling_general_admin": 42237000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 112604000, "depreciation_amortisation": 130861000, "ebitda": 243465000, "interest_expense": 27424000, "interest_income": null, "other_non_operating": null, "pretax_income": 85180000, "tax_provision": 20353000, "effective_tax_rate": null, "net_income": 64827000, "net_income_continuing_ops": 64827000, "net_income_to_common": 64827000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 106320000, "short_term_investments": null, "net_receivables": 716006000, "inventory": 334394000, "other_current_assets": null, "total_current_assets": 1329350000, "net_ppe": null, "goodwill": 1788795000, "intangible_assets": 241389000, "goodwill_and_intangibles": 2030184000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3063497000, "total_assets": 4392847000, "short_term_debt": 96598000, "accounts_payable": 133792000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 308473000, "long_term_debt": 1730604000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2085180000, "total_liabilities": 2393653000, "total_debt": 1827202000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1344542000, "total_equity": 1999194000, "shares_outstanding": 44970000, "operating_cash_flow": 113090000, "stock_based_compensation": 3365000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13368000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -147619000, "dividends_paid": 17006000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 31663000, "free_cash_flow": 126458000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "112604000", "ebitda": "243465000", "netIncome": "64827000", "grossProfit": "457181000", "depreciation": "None", "totalRevenue": "837321000", "costOfRevenue": "380140000", "interestIncome": "403000", "incomeBeforeTax": "85180000", "interestExpense": "27424000", "operatingIncome": "112818000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "20353000", "reportedCurrency": "USD", "netInterestIncome": "-27021000", "nonInterestIncome": "None", "operatingExpenses": "344363000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "380140000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130861000", "sellingGeneralAndAdministrative": "42237000", "netIncomeFromContinuingOperations": "64827000" }, "balance": { "goodwill": "1788795000", "inventory": "334394000", "commonStock": "575000", "currentDebt": "None", "investments": "None", "totalAssets": "4392847000", "longTermDebt": "1730604000", "shortTermDebt": "96598000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "241389000", "reportedCurrency": "USD", "retainedEarnings": "1344542000", "totalLiabilities": "2393653000", "otherCurrentAssets": "172630000", "totalCurrentAssets": "1329350000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "716006000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3063497000", "currentAccountsPayable": "133792000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2054353000", "totalShareholderEquity": "1999194000", "capitalLeaseObligations": "323749000", "otherCurrentLiabilities": "133792000", "totalCurrentLiabilities": "308473000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2085180000", "cashAndShortTermInvestments": "106320000", "commonStockSharesOutstanding": "44970000", "intangibleAssetsExcludingGoodwill": "241389000", "cashAndCashEquivalentsAtCarryingValue": "106320000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64827000", "profitLoss": "None", "dividendPayout": "17006000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-8442000", "operatingCashflow": "113090000", "capitalExpenditures": "13368000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "31663000", "cashflowFromInvestment": "-147619000", "stockBasedCompensation": "3365000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17006000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "92007000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130861000", "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": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "income_statement": { "revenue": 831012000, "cost_of_revenue": 462162000, "gross_profit": 368850000, "ebit": 91365000, "ebitda": 228069000, "pretax_income": 66178000, "tax_provision": 17105000, "net_income": 49073000, "net_income_to_common": 49073000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 113693000, "total_current_assets": 1273265000, "total_assets": 4322408000, "short_term_debt": 97809000, "long_term_debt": 1679870000, "total_debt": 1777679000, "total_liabilities": 2343959000, "total_equity": 1978449000, "shares_outstanding": 45289000, "goodwill_and_intangibles": 2048867000 }, "cash_flow": { "operating_cash_flow": 106187000, "capital_expenditure": 25997000, "free_cash_flow": 132184000, "dividends_paid": 15916000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69327, "ticker_id": 5985, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "91365000", "ebitda": "228069000", "netIncome": "49073000", "grossProfit": "368850000", "depreciation": "None", "totalRevenue": "831012000", "costOfRevenue": "462162000", "interestIncome": "261000", "incomeBeforeTax": "66178000", "interestExpense": "25187000", "operatingIncome": "94905000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "17105000", "reportedCurrency": "USD", "netInterestIncome": "-24926000", "nonInterestIncome": "None", "operatingExpenses": "273945000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "462162000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136704000", "sellingGeneralAndAdministrative": "45576000", "netIncomeFromContinuingOperations": "49073000" }, "balance": { "goodwill": "1794957000", "inventory": "315424000", "commonStock": "575000", "currentDebt": "None", "investments": "None", "totalAssets": "4322408000", "longTermDebt": "1679870000", "shortTermDebt": "97809000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "253910000", "reportedCurrency": "USD", "retainedEarnings": "1296721000", "totalLiabilities": "2343959000", "otherCurrentAssets": "174858000", "totalCurrentAssets": "1273265000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "669290000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3049143000", "currentAccountsPayable": "141314000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1997133000", "totalShareholderEquity": "1978449000", "capitalLeaseObligations": "317263000", "otherCurrentLiabilities": "141314000", "totalCurrentLiabilities": "315575000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2028384000", "cashAndShortTermInvestments": "113693000", "commonStockSharesOutstanding": "45289000", "intangibleAssetsExcludingGoodwill": "253910000", "cashAndCashEquivalentsAtCarryingValue": "113693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49073000", "profitLoss": "None", "dividendPayout": "15916000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-4689000", "operatingCashflow": "106187000", "capitalExpenditures": "25997000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34084000", "cashflowFromInvestment": "-158230000", "stockBasedCompensation": "4102000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15916000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136704000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 831012000, "cost_of_revenue": 462162000, "gross_profit": 368850000, "research_and_development": null, "selling_general_admin": 45576000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 91365000, "depreciation_amortisation": 136704000, "ebitda": 228069000, "interest_expense": 25187000, "interest_income": null, "other_non_operating": null, "pretax_income": 66178000, "tax_provision": 17105000, "effective_tax_rate": null, "net_income": 49073000, "net_income_continuing_ops": 49073000, "net_income_to_common": 49073000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 113693000, "short_term_investments": null, "net_receivables": 669290000, "inventory": 315424000, "other_current_assets": null, "total_current_assets": 1273265000, "net_ppe": null, "goodwill": 1794957000, "intangible_assets": 253910000, "goodwill_and_intangibles": 2048867000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3049143000, "total_assets": 4322408000, "short_term_debt": 97809000, "accounts_payable": 141314000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 315575000, "long_term_debt": 1679870000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2028384000, "total_liabilities": 2343959000, "total_debt": 1777679000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1296721000, "total_equity": 1978449000, "shares_outstanding": 45289000, "operating_cash_flow": 106187000, "stock_based_compensation": 4102000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25997000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -158230000, "dividends_paid": 15916000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 34084000, "free_cash_flow": 132184000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "91365000", "ebitda": "228069000", "netIncome": "49073000", "grossProfit": "368850000", "depreciation": "None", "totalRevenue": "831012000", "costOfRevenue": "462162000", "interestIncome": "261000", "incomeBeforeTax": "66178000", "interestExpense": "25187000", "operatingIncome": "94905000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "17105000", "reportedCurrency": "USD", "netInterestIncome": "-24926000", "nonInterestIncome": "None", "operatingExpenses": "273945000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "462162000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "136704000", "sellingGeneralAndAdministrative": "45576000", "netIncomeFromContinuingOperations": "49073000" }, "balance": { "goodwill": "1794957000", "inventory": "315424000", "commonStock": "575000", "currentDebt": "None", "investments": "None", "totalAssets": "4322408000", "longTermDebt": "1679870000", "shortTermDebt": "97809000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "253910000", "reportedCurrency": "USD", "retainedEarnings": "1296721000", "totalLiabilities": "2343959000", "otherCurrentAssets": "174858000", "totalCurrentAssets": "1273265000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "669290000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3049143000", "currentAccountsPayable": "141314000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1997133000", "totalShareholderEquity": "1978449000", "capitalLeaseObligations": "317263000", "otherCurrentLiabilities": "141314000", "totalCurrentLiabilities": "315575000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "2028384000", "cashAndShortTermInvestments": "113693000", "commonStockSharesOutstanding": "45289000", "intangibleAssetsExcludingGoodwill": "253910000", "cashAndCashEquivalentsAtCarryingValue": "113693000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49073000", "profitLoss": "None", "dividendPayout": "15916000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-4689000", "operatingCashflow": "106187000", "capitalExpenditures": "25997000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "34084000", "cashflowFromInvestment": "-158230000", "stockBasedCompensation": "4102000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15916000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "136704000", "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": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "income_statement": { "revenue": 836370000, "cost_of_revenue": 466557000, "gross_profit": 369813000, "ebit": 107303000, "ebitda": 253614000, "pretax_income": 81885000, "tax_provision": 20517000, "net_income": 61368000, "net_income_to_common": 61368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 135070000, "total_current_assets": 1257135000, "total_assets": 4247452000, "short_term_debt": 100874000, "long_term_debt": 1544147000, "total_debt": 1645021000, "total_liabilities": 2202070000, "total_equity": 2045382000, "shares_outstanding": 45387000, "goodwill_and_intangibles": 1995537000 }, "cash_flow": { "operating_cash_flow": 122532000, "capital_expenditure": 26427000, "free_cash_flow": 148959000, "dividends_paid": 15833000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69328, "ticker_id": 5985, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107303000", "ebitda": "253614000", "netIncome": "61368000", "grossProfit": "369813000", "depreciation": "None", "totalRevenue": "836370000", "costOfRevenue": "466557000", "interestIncome": "743000", "incomeBeforeTax": "81885000", "interestExpense": "25418000", "operatingIncome": "105620000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "20517000", "reportedCurrency": "USD", "netInterestIncome": "-24675000", "nonInterestIncome": "None", "operatingExpenses": "264193000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "466557000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146311000", "sellingGeneralAndAdministrative": "43057000", "netIncomeFromContinuingOperations": "61368000" }, "balance": { "goodwill": "1730353000", "inventory": "302385000", "commonStock": "573000", "currentDebt": "None", "investments": "None", "totalAssets": "4247452000", "longTermDebt": "1544147000", "shortTermDebt": "100874000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "265184000", "reportedCurrency": "USD", "retainedEarnings": "1263564000", "totalLiabilities": "2202070000", "otherCurrentAssets": "188245000", "totalCurrentAssets": "1257135000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "631435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2990317000", "currentAccountsPayable": "138812000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1854229000", "totalShareholderEquity": "2045382000", "capitalLeaseObligations": "310082000", "otherCurrentLiabilities": "138812000", "totalCurrentLiabilities": "315109000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1886961000", "cashAndShortTermInvestments": "135070000", "commonStockSharesOutstanding": "45387000", "intangibleAssetsExcludingGoodwill": "265184000", "cashAndCashEquivalentsAtCarryingValue": "135070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61368000", "profitLoss": "None", "dividendPayout": "15833000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "3912000", "operatingCashflow": "122532000", "capitalExpenditures": "26427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84934000", "cashflowFromInvestment": "-29634000", "stockBasedCompensation": "4101000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15833000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7007000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146311000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 836370000, "cost_of_revenue": 466557000, "gross_profit": 369813000, "research_and_development": null, "selling_general_admin": 43057000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107303000, "depreciation_amortisation": 146311000, "ebitda": 253614000, "interest_expense": 25418000, "interest_income": null, "other_non_operating": null, "pretax_income": 81885000, "tax_provision": 20517000, "effective_tax_rate": null, "net_income": 61368000, "net_income_continuing_ops": 61368000, "net_income_to_common": 61368000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 135070000, "short_term_investments": null, "net_receivables": 631435000, "inventory": 302385000, "other_current_assets": null, "total_current_assets": 1257135000, "net_ppe": null, "goodwill": 1730353000, "intangible_assets": 265184000, "goodwill_and_intangibles": 1995537000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2990317000, "total_assets": 4247452000, "short_term_debt": 100874000, "accounts_payable": 138812000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 315109000, "long_term_debt": 1544147000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1886961000, "total_liabilities": 2202070000, "total_debt": 1645021000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1263564000, "total_equity": 2045382000, "shares_outstanding": 45387000, "operating_cash_flow": 122532000, "stock_based_compensation": 4101000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26427000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -29634000, "dividends_paid": 15833000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -84934000, "free_cash_flow": 148959000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "107303000", "ebitda": "253614000", "netIncome": "61368000", "grossProfit": "369813000", "depreciation": "None", "totalRevenue": "836370000", "costOfRevenue": "466557000", "interestIncome": "743000", "incomeBeforeTax": "81885000", "interestExpense": "25418000", "operatingIncome": "105620000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "20517000", "reportedCurrency": "USD", "netInterestIncome": "-24675000", "nonInterestIncome": "None", "operatingExpenses": "264193000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "466557000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "146311000", "sellingGeneralAndAdministrative": "43057000", "netIncomeFromContinuingOperations": "61368000" }, "balance": { "goodwill": "1730353000", "inventory": "302385000", "commonStock": "573000", "currentDebt": "None", "investments": "None", "totalAssets": "4247452000", "longTermDebt": "1544147000", "shortTermDebt": "100874000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "265184000", "reportedCurrency": "USD", "retainedEarnings": "1263564000", "totalLiabilities": "2202070000", "otherCurrentAssets": "188245000", "totalCurrentAssets": "1257135000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "631435000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2990317000", "currentAccountsPayable": "138812000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1854229000", "totalShareholderEquity": "2045382000", "capitalLeaseObligations": "310082000", "otherCurrentLiabilities": "138812000", "totalCurrentLiabilities": "315109000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1886961000", "cashAndShortTermInvestments": "135070000", "commonStockSharesOutstanding": "45387000", "intangibleAssetsExcludingGoodwill": "265184000", "cashAndCashEquivalentsAtCarryingValue": "135070000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61368000", "profitLoss": "None", "dividendPayout": "15833000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "3912000", "operatingCashflow": "122532000", "capitalExpenditures": "26427000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-84934000", "cashflowFromInvestment": "-29634000", "stockBasedCompensation": "4101000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15833000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7007000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "146311000", "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": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "income_statement": { "revenue": 852134000, "cost_of_revenue": 434485000, "gross_profit": 417649000, "ebit": 118074000, "ebitda": 249340000, "pretax_income": 91488000, "tax_provision": 21899000, "net_income": 69589000, "net_income_to_common": 69589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 127018000, "total_current_assets": 1306601000, "total_assets": 4289915000, "short_term_debt": 101962000, "long_term_debt": 1605647000, "total_debt": 1707609000, "total_liabilities": 2293497000, "total_equity": 1996418000, "shares_outstanding": 45425000, "goodwill_and_intangibles": 2005376000 }, "cash_flow": { "operating_cash_flow": 99105000, "capital_expenditure": 13425000, "free_cash_flow": 112530000, "dividends_paid": 15788000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69329, "ticker_id": 5985, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "118074000", "ebitda": "249340000", "netIncome": "69589000", "grossProfit": "417649000", "depreciation": "None", "totalRevenue": "852134000", "costOfRevenue": "434485000", "interestIncome": "216000", "incomeBeforeTax": "91488000", "interestExpense": "26586000", "operatingIncome": "121344000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "21899000", "reportedCurrency": "USD", "netInterestIncome": "-26370000", "nonInterestIncome": "None", "operatingExpenses": "296305000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "434485000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131266000", "sellingGeneralAndAdministrative": "51887000", "netIncomeFromContinuingOperations": "69589000" }, "balance": { "goodwill": "1727652000", "inventory": "312089000", "commonStock": "573000", "currentDebt": "None", "investments": "None", "totalAssets": "4289915000", "longTermDebt": "1605647000", "shortTermDebt": "101962000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "277724000", "reportedCurrency": "USD", "retainedEarnings": "1218029000", "totalLiabilities": "2293497000", "otherCurrentAssets": "209825000", "totalCurrentAssets": "1306601000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "657669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2983314000", "currentAccountsPayable": "26502000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1923094000", "totalShareholderEquity": "1996418000", "capitalLeaseObligations": "317447000", "otherCurrentLiabilities": "173884000", "totalCurrentLiabilities": "335592000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1957905000", "cashAndShortTermInvestments": "127018000", "commonStockSharesOutstanding": "45425000", "intangibleAssetsExcludingGoodwill": "277724000", "cashAndCashEquivalentsAtCarryingValue": "127018000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69589000", "profitLoss": "None", "dividendPayout": "15788000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2745000", "operatingCashflow": "99105000", "capitalExpenditures": "13425000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7394000", "cashflowFromInvestment": "-53159000", "stockBasedCompensation": "3549000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15788000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1143000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131266000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 852134000, "cost_of_revenue": 434485000, "gross_profit": 417649000, "research_and_development": null, "selling_general_admin": 51887000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 118074000, "depreciation_amortisation": 131266000, "ebitda": 249340000, "interest_expense": 26586000, "interest_income": null, "other_non_operating": null, "pretax_income": 91488000, "tax_provision": 21899000, "effective_tax_rate": null, "net_income": 69589000, "net_income_continuing_ops": 69589000, "net_income_to_common": 69589000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 127018000, "short_term_investments": null, "net_receivables": 657669000, "inventory": 312089000, "other_current_assets": null, "total_current_assets": 1306601000, "net_ppe": null, "goodwill": 1727652000, "intangible_assets": 277724000, "goodwill_and_intangibles": 2005376000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2983314000, "total_assets": 4289915000, "short_term_debt": 101962000, "accounts_payable": 26502000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 335592000, "long_term_debt": 1605647000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1957905000, "total_liabilities": 2293497000, "total_debt": 1707609000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1218029000, "total_equity": 1996418000, "shares_outstanding": 45425000, "operating_cash_flow": 99105000, "stock_based_compensation": 3549000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13425000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53159000, "dividends_paid": 15788000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7394000, "free_cash_flow": 112530000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "118074000", "ebitda": "249340000", "netIncome": "69589000", "grossProfit": "417649000", "depreciation": "None", "totalRevenue": "852134000", "costOfRevenue": "434485000", "interestIncome": "216000", "incomeBeforeTax": "91488000", "interestExpense": "26586000", "operatingIncome": "121344000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "21899000", "reportedCurrency": "USD", "netInterestIncome": "-26370000", "nonInterestIncome": "None", "operatingExpenses": "296305000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "434485000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131266000", "sellingGeneralAndAdministrative": "51887000", "netIncomeFromContinuingOperations": "69589000" }, "balance": { "goodwill": "1727652000", "inventory": "312089000", "commonStock": "573000", "currentDebt": "None", "investments": "None", "totalAssets": "4289915000", "longTermDebt": "1605647000", "shortTermDebt": "101962000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "277724000", "reportedCurrency": "USD", "retainedEarnings": "1218029000", "totalLiabilities": "2293497000", "otherCurrentAssets": "209825000", "totalCurrentAssets": "1306601000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "657669000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2983314000", "currentAccountsPayable": "26502000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1923094000", "totalShareholderEquity": "1996418000", "capitalLeaseObligations": "317447000", "otherCurrentLiabilities": "173884000", "totalCurrentLiabilities": "335592000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1957905000", "cashAndShortTermInvestments": "127018000", "commonStockSharesOutstanding": "45425000", "intangibleAssetsExcludingGoodwill": "277724000", "cashAndCashEquivalentsAtCarryingValue": "127018000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69589000", "profitLoss": "None", "dividendPayout": "15788000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2745000", "operatingCashflow": "99105000", "capitalExpenditures": "13425000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7394000", "cashflowFromInvestment": "-53159000", "stockBasedCompensation": "3549000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15788000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1143000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131266000", "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": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "income_statement": { "revenue": 786301000, "cost_of_revenue": 397654000, "gross_profit": 388647000, "ebit": 102313000, "ebitda": 233376000, "pretax_income": 77624000, "tax_provision": 20480000, "net_income": 57144000, "net_income_to_common": 57144000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86547000, "total_current_assets": 1234640000, "total_assets": 4174563000, "short_term_debt": 98745000, "long_term_debt": 1597380000, "total_debt": 1696125000, "total_liabilities": 2256979000, "total_equity": 1917584000, "shares_outstanding": 45374000, "goodwill_and_intangibles": 2005044000 }, "cash_flow": { "operating_cash_flow": 111368000, "capital_expenditure": 18375000, "free_cash_flow": 129743000, "dividends_paid": 15495000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69331, "ticker_id": 5985, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "102313000", "ebitda": "233376000", "netIncome": "57144000", "grossProfit": "388647000", "depreciation": "None", "totalRevenue": "786301000", "costOfRevenue": "397654000", "interestIncome": "328000", "incomeBeforeTax": "77624000", "interestExpense": "24689000", "operatingIncome": "104702000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "20480000", "reportedCurrency": "USD", "netInterestIncome": "-24361000", "nonInterestIncome": "None", "operatingExpenses": "283945000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "397654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131063000", "sellingGeneralAndAdministrative": "45056000", "netIncomeFromContinuingOperations": "57144000" }, "balance": { "goodwill": "1713354000", "inventory": "314382000", "commonStock": "573000", "currentDebt": "None", "investments": "None", "totalAssets": "4174563000", "longTermDebt": "1597380000", "shortTermDebt": "98745000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "291690000", "reportedCurrency": "USD", "retainedEarnings": "1164228000", "totalLiabilities": "2256979000", "otherCurrentAssets": "164283000", "totalCurrentAssets": "1234640000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "669428000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2939923000", "currentAccountsPayable": "146873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1898641000", "totalShareholderEquity": "1917584000", "capitalLeaseObligations": "301261000", "otherCurrentLiabilities": "146873000", "totalCurrentLiabilities": "317370000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1939609000", "cashAndShortTermInvestments": "86547000", "commonStockSharesOutstanding": "45374000", "intangibleAssetsExcludingGoodwill": "291690000", "cashAndCashEquivalentsAtCarryingValue": "86547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57144000", "profitLoss": "None", "dividendPayout": "15495000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-12415000", "operatingCashflow": "111368000", "capitalExpenditures": "18375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "156605000", "cashflowFromInvestment": "-283874000", "stockBasedCompensation": "3375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15495000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13678000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131063000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 786301000, "cost_of_revenue": 397654000, "gross_profit": 388647000, "research_and_development": null, "selling_general_admin": 45056000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 102313000, "depreciation_amortisation": 131063000, "ebitda": 233376000, "interest_expense": 24689000, "interest_income": null, "other_non_operating": null, "pretax_income": 77624000, "tax_provision": 20480000, "effective_tax_rate": null, "net_income": 57144000, "net_income_continuing_ops": 57144000, "net_income_to_common": 57144000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86547000, "short_term_investments": null, "net_receivables": 669428000, "inventory": 314382000, "other_current_assets": null, "total_current_assets": 1234640000, "net_ppe": null, "goodwill": 1713354000, "intangible_assets": 291690000, "goodwill_and_intangibles": 2005044000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2939923000, "total_assets": 4174563000, "short_term_debt": 98745000, "accounts_payable": 146873000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 317370000, "long_term_debt": 1597380000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1939609000, "total_liabilities": 2256979000, "total_debt": 1696125000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1164228000, "total_equity": 1917584000, "shares_outstanding": 45374000, "operating_cash_flow": 111368000, "stock_based_compensation": 3375000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18375000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -283874000, "dividends_paid": 15495000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 156605000, "free_cash_flow": 129743000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "102313000", "ebitda": "233376000", "netIncome": "57144000", "grossProfit": "388647000", "depreciation": "None", "totalRevenue": "786301000", "costOfRevenue": "397654000", "interestIncome": "328000", "incomeBeforeTax": "77624000", "interestExpense": "24689000", "operatingIncome": "104702000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "20480000", "reportedCurrency": "USD", "netInterestIncome": "-24361000", "nonInterestIncome": "None", "operatingExpenses": "283945000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "397654000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131063000", "sellingGeneralAndAdministrative": "45056000", "netIncomeFromContinuingOperations": "57144000" }, "balance": { "goodwill": "1713354000", "inventory": "314382000", "commonStock": "573000", "currentDebt": "None", "investments": "None", "totalAssets": "4174563000", "longTermDebt": "1597380000", "shortTermDebt": "98745000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "291690000", "reportedCurrency": "USD", "retainedEarnings": "1164228000", "totalLiabilities": "2256979000", "otherCurrentAssets": "164283000", "totalCurrentAssets": "1234640000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "669428000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2939923000", "currentAccountsPayable": "146873000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1898641000", "totalShareholderEquity": "1917584000", "capitalLeaseObligations": "301261000", "otherCurrentLiabilities": "146873000", "totalCurrentLiabilities": "317370000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1939609000", "cashAndShortTermInvestments": "86547000", "commonStockSharesOutstanding": "45374000", "intangibleAssetsExcludingGoodwill": "291690000", "cashAndCashEquivalentsAtCarryingValue": "86547000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57144000", "profitLoss": "None", "dividendPayout": "15495000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-12415000", "operatingCashflow": "111368000", "capitalExpenditures": "18375000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "156605000", "cashflowFromInvestment": "-283874000", "stockBasedCompensation": "3375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15495000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13678000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131063000", "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": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "income_statement": { "revenue": 750622000, "cost_of_revenue": 397735000, "gross_profit": 352887000, "ebit": 81595000, "ebitda": 211166000, "pretax_income": 60524000, "tax_provision": 15344000, "net_income": 45180000, "net_income_to_common": 45180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 104598000, "total_current_assets": 1145044000, "total_assets": 3959557000, "short_term_debt": 96215000, "long_term_debt": 1412660000, "total_debt": 1508875000, "total_liabilities": 2062838000, "total_equity": 1896719000, "shares_outstanding": 45678000, "goodwill_and_intangibles": 1903710000 }, "cash_flow": { "operating_cash_flow": 95075000, "capital_expenditure": 14520000, "free_cash_flow": 109595000, "dividends_paid": 15298000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 69332, "ticker_id": 5985, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T20:47:44.753752+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "81595000", "ebitda": "211166000", "netIncome": "45180000", "grossProfit": "352887000", "depreciation": "None", "totalRevenue": "750622000", "costOfRevenue": "397735000", "interestIncome": "408000", "incomeBeforeTax": "60524000", "interestExpense": "21071000", "operatingIncome": "80701000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "15344000", "reportedCurrency": "USD", "netInterestIncome": "-20663000", "nonInterestIncome": "None", "operatingExpenses": "272186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "397735000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129571000", "sellingGeneralAndAdministrative": "40355000", "netIncomeFromContinuingOperations": "45180000" }, "balance": { "goodwill": "1600068000", "inventory": "267142000", "commonStock": "573000", "currentDebt": "None", "investments": "None", "totalAssets": "3959557000", "longTermDebt": "1412660000", "shortTermDebt": "96215000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "303642000", "reportedCurrency": "USD", "retainedEarnings": "1122579000", "totalLiabilities": "2062838000", "otherCurrentAssets": "173247000", "totalCurrentAssets": "1145044000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "600057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2814513000", "currentAccountsPayable": "146163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1706010000", "totalShareholderEquity": "1896719000", "capitalLeaseObligations": "293350000", "otherCurrentLiabilities": "146163000", "totalCurrentLiabilities": "312434000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1750404000", "cashAndShortTermInvestments": "104598000", "commonStockSharesOutstanding": "45678000", "intangibleAssetsExcludingGoodwill": "303642000", "cashAndCashEquivalentsAtCarryingValue": "104598000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45180000", "profitLoss": "None", "dividendPayout": "15298000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1343000", "operatingCashflow": "95075000", "capitalExpenditures": "14520000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18086000", "cashflowFromInvestment": "-112060000", "stockBasedCompensation": "3375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15298000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34616000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129571000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 750622000, "cost_of_revenue": 397735000, "gross_profit": 352887000, "research_and_development": null, "selling_general_admin": 40355000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 81595000, "depreciation_amortisation": 129571000, "ebitda": 211166000, "interest_expense": 21071000, "interest_income": null, "other_non_operating": null, "pretax_income": 60524000, "tax_provision": 15344000, "effective_tax_rate": null, "net_income": 45180000, "net_income_continuing_ops": 45180000, "net_income_to_common": 45180000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 104598000, "short_term_investments": null, "net_receivables": 600057000, "inventory": 267142000, "other_current_assets": null, "total_current_assets": 1145044000, "net_ppe": null, "goodwill": 1600068000, "intangible_assets": 303642000, "goodwill_and_intangibles": 1903710000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2814513000, "total_assets": 3959557000, "short_term_debt": 96215000, "accounts_payable": 146163000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 312434000, "long_term_debt": 1412660000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1750404000, "total_liabilities": 2062838000, "total_debt": 1508875000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1122579000, "total_equity": 1896719000, "shares_outstanding": 45678000, "operating_cash_flow": 95075000, "stock_based_compensation": 3375000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14520000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112060000, "dividends_paid": 15298000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 18086000, "free_cash_flow": 109595000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "81595000", "ebitda": "211166000", "netIncome": "45180000", "grossProfit": "352887000", "depreciation": "None", "totalRevenue": "750622000", "costOfRevenue": "397735000", "interestIncome": "408000", "incomeBeforeTax": "60524000", "interestExpense": "21071000", "operatingIncome": "80701000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "15344000", "reportedCurrency": "USD", "netInterestIncome": "-20663000", "nonInterestIncome": "None", "operatingExpenses": "272186000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "397735000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129571000", "sellingGeneralAndAdministrative": "40355000", "netIncomeFromContinuingOperations": "45180000" }, "balance": { "goodwill": "1600068000", "inventory": "267142000", "commonStock": "573000", "currentDebt": "None", "investments": "None", "totalAssets": "3959557000", "longTermDebt": "1412660000", "shortTermDebt": "96215000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "303642000", "reportedCurrency": "USD", "retainedEarnings": "1122579000", "totalLiabilities": "2062838000", "otherCurrentAssets": "173247000", "totalCurrentAssets": "1145044000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "600057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2814513000", "currentAccountsPayable": "146163000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1706010000", "totalShareholderEquity": "1896719000", "capitalLeaseObligations": "293350000", "otherCurrentLiabilities": "146163000", "totalCurrentLiabilities": "312434000", "otherNonCurrentLiabilities": "None", "totalNonCurrentLiabilities": "1750404000", "cashAndShortTermInvestments": "104598000", "commonStockSharesOutstanding": "45678000", "intangibleAssetsExcludingGoodwill": "303642000", "cashAndCashEquivalentsAtCarryingValue": "104598000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45180000", "profitLoss": "None", "dividendPayout": "15298000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1343000", "operatingCashflow": "95075000", "capitalExpenditures": "14520000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "18086000", "cashflowFromInvestment": "-112060000", "stockBasedCompensation": "3375000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15298000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34616000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129571000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "low_volatility", "name": "Low Volatility", "slug": "low-volatility", "group": "defensive", "page_url": "/factors/low-volatility/", "rank_field": "volatility_252d" } ], "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" ] } } }