{ "ticker": { "uuid": "bea6d63f-8376-4c13-b2b6-ccddb287f5f0", "symbol": "PWR", "name": "Quanta Services Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/bea6d63f-8376-4c13-b2b6-ccddb287f5f0/", "api_url": "https://sharemaestro.com/factors/api/tickers/bea6d63f-8376-4c13-b2b6-ccddb287f5f0/" }, "ticker_metadata": { "id": 3248, "uuid": "bea6d63f-8376-4c13-b2b6-ccddb287f5f0", "symbol": "PWR", "name": "Quanta Services Inc", "asset_type": "equity", "market_cap": 110087119000, "stock_exchange_id": 3, "industry": "Engineering & Construction", "sector": "Industrials", "description": "Quanta Services is an American corporation that provides infrastructure services for electric power, pipeline, industrial and communications industries. Capabilities include the planning, design, installation, program management, maintenance and repair of most types of network infrastructure.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "bea6d63f-8376-4c13-b2b6-ccddb287f5f0", "symbol": "PWR", "name": "Quanta Services Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Engineering & Construction", "page_url": "https://sharemaestro.com/factors/ticker/bea6d63f-8376-4c13-b2b6-ccddb287f5f0/", "api_url": "https://sharemaestro.com/factors/api/tickers/bea6d63f-8376-4c13-b2b6-ccddb287f5f0/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.11, "value": 0.03, "quality": 0.18, "momentum": 0.92, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 695.11, "market_cap": 105716499460, "pe_ratio": 94.7619, "earnings_yield": 0.0106, "ebitda_to_ev": 0.0216, "shareholder_yield": 0.0006, "roe": 0.1233, "piotroski_f_score": 4, "momentum_12_1": 1.0637, "volatility_252d": 0.3086 }, "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": "2026-06-07T06:54:19.645017+00:00", "batch_id": "" }, "size": { "price_close": 695.11, "market_cap": 105716499460, "market_cap_usd": 105716499460, "enterprise_value": 111359164460, "shares_outstanding": 152086000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 94.7619, "pb_ratio": 11.6884, "ptbv_ratio": null, "ps_ratio": 3.5247, "pcf_ratio": 44.4464, "pfcf_ratio": 34.3793, "ev_ebitda": 46.311, "ev_ebit": 63.3506, "ev_sales": 3.7128, "ev_fcf": 36.2144, "earnings_yield": 0.0106, "fcf_yield": 0.0276, "price_to_sales": 3.5247, "price_to_book": 11.6884, "price_to_cashflow": 44.4464, "ebitda_to_ev": 0.0216, "sales_yield": 0.2693 }, "yield": { "dividend_yield": 0.0006, "buyback_yield": 0, "shareholder_yield": 0.0006, "debt_paydown_yield": null, "total_yield": 0.0006 }, "quality": { "gross_margin": 0.1359, "operating_margin": 0.0586, "net_margin": 0.0372, "ebitda_margin": 0.0802, "fcf_margin": 0.1025, "roe": 0.1233, "roa": 0.0433, "roic": 0.091, "roc_greenblatt": null, "asset_turnover": 1.1649, "cash_conversion": 2.7564, "accruals_ratio": -0.0491, "sbc_to_revenue": 0.0069, "piotroski_f_score": 4, "altman_z_score": 5.6436, "earnings_stability_5y": 0.2672, "revenue_stability_5y": 0.3611, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1583, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.8358, "net_debt_to_ebitda": 2.3466, "debt_to_assets": 0.2333, "interest_coverage": 6.269, "current_ratio": 1.1352, "quick_ratio": 1.0876, "net_debt": 5642665000, "local_beta": -0.0001, "volatility_252d": 0.3086, "volatility_60d": 0.724, "max_drawdown_12m": -0.1166, "risk_adjusted_momentum": 3.4464 }, "growth": { "revenue_growth_1y": 0.2058, "revenue_growth_3y_cagr": 0.1842, "revenue_growth_5y_cagr": 0.2041, "eps_growth_1y": 0.1986, "eps_growth_3y_cagr": 0.2793, "eps_growth_5y_cagr": 0.1821, "fcf_growth_1y": 0.1222, "book_value_growth_1y": 0.2084, "revenue_growth": 0.2058, "earnings_growth": 0.1986 }, "momentum": { "price_return_1m": -0.067, "price_return_3m": 0.287, "price_return_6m": 0.5097, "price_return_9m": 0.8673, "price_return_12m": 0.9255, "price_return_12m_ex1m": 1.0637, "momentum_6m": 0.5097, "momentum_12m": 0.9255, "momentum_12_1": 1.0637, "distance_from_52w_high": -0.0972, "distance_from_52w_low": 0.9421, "relative_strength": 0.8255 }, "raw_ttm": { "revenue_ttm": 29992935000, "gross_profit_ttm": 4076892000, "ebit_ttm": 1757823000, "ebitda_ttm": 2404596000, "net_income_ttm": 1115601000, "eps_diluted_ttm": 7.3353, "operating_cash_flow_ttm": 2378516000, "capital_expenditure_ttm": 696485000, "fcf_ttm": 3075001000, "dividends_paid_ttm": 62113000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 280400000, "cash_and_equivalents": 364761000, "total_current_assets": 10652637000, "total_current_liabilities": 9384029000, "net_ppe": null, "total_assets": 25746618000, "total_debt": 6007426000, "total_equity": 9044569000, "net_working_capital": 1709353000, "book_value_per_share": 59.4701, "retained_earnings": 6877841000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1085001000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 93, "rank_pb": 91, "rank_ptbv": 50, "rank_ps": 69, "rank_pcf": 92, "rank_ev_ebitda": 92, "rank_ev_ebit": 94, "rank_earnings_yield": 93, "rank_fcf_yield": 78, "rank_dividend_yield": 57, "rank_shareholder_yield": 57, "rank_total_yield": 57, "rank_roe": 35, "rank_roc": 50, "rank_roic": 41, "rank_gross_margin": 89, "rank_fcf_margin": 69, "rank_piotroski": 84, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 42, "rank_eps_growth_5y": 32, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 13, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 12 }, "composites": { "value_composite": 97, "quality_composite": 82, "momentum_composite": 8, "growth_composite": 9, "yield_composite": 71, "svqf_composite": 96, "vc1_composite": 98, "vc2_composite": 97, "vc3_composite": 97, "trending_value_composite": null, "overall_composite": 89, "quality_value_composite": 0.0735, "os_score": 0.11, "value_percentile": 0.03, "quality_percentile": 0.18, "momentum_percentile": 0.92, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": null, "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": 4806, "ticker_id": 3248, "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": "2026-06-07T06:54:19.645017+00:00", "batch_id": "", "os_score_delta": null, "price_close": 695.11, "market_cap": 105716499460, "market_cap_usd": 105716499460, "enterprise_value": 111359164460, "shares_outstanding": 152086000, "fx_rate_to_usd": null, "pe_ratio": 94.76192605, "pb_ratio": 11.68839548, "ptbv_ratio": null, "ps_ratio": 3.52471339, "pcf_ratio": 44.4464109, "pfcf_ratio": 34.37933824, "ev_ebitda": 46.31096636, "ev_ebit": 63.35061292, "ev_sales": 3.71284652, "ev_fcf": 36.21435065, "earnings_yield": 0.01055276, "fcf_yield": 0.02761336, "dividend_yield": 0.00058754, "buyback_yield": 0, "shareholder_yield": 0.00058754, "debt_paydown_yield": null, "total_yield": 0.00058754, "gross_margin": 0.13592841, "operating_margin": 0.0586079, "net_margin": 0.03719546, "ebitda_margin": 0.08017208, "fcf_margin": 0.10252418, "roe": 0.12334485, "roa": 0.04333, "roic": 0.09099621, "roc_greenblatt": null, "asset_turnover": 1.16492718, "cash_conversion": 2.75636271, "accruals_ratio": -0.04905169, "sbc_to_revenue": 0.00688262, "debt_to_equity": 1.83576476, "net_debt_to_ebitda": 2.34661665, "debt_to_assets": 0.23332874, "interest_coverage": 6.26898359, "current_ratio": 1.13518799, "quick_ratio": 1.08756548, "net_debt": 5642665000, "revenue_growth_1y": 0.20577958, "revenue_growth_3y_cagr": 0.18417072, "revenue_growth_5y_cagr": 0.20406749, "eps_growth_1y": 0.19864041, "eps_growth_3y_cagr": 0.27930791, "eps_growth_5y_cagr": 0.18207905, "fcf_growth_1y": 0.1222058, "book_value_growth_1y": 0.20835167, "piotroski_f_score": 4, "altman_z_score": 5.64357509, "earnings_stability_5y": 0.267211, "revenue_stability_5y": 0.361073, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06696644, "price_return_3m": 0.28704053, "price_return_6m": 0.50968303, "price_return_9m": 0.86734393, "price_return_12m": 0.925481, "price_return_12m_ex1m": 1.06367818, "distance_from_52w_high": -0.09724802, "distance_from_52w_low": 0.942088, "relative_strength": 0.82551742, "local_beta": -0.0001, "volatility_252d": 0.308637, "volatility_60d": 0.724015, "max_drawdown_12m": -0.11662878, "revenue_ttm": 29992935000, "gross_profit_ttm": 4076892000, "ebit_ttm": 1757823000, "ebitda_ttm": 2404596000, "net_income_ttm": 1115601000, "eps_diluted_ttm": 7.33533001, "operating_cash_flow_ttm": 2378516000, "capital_expenditure_ttm": 696485000, "fcf_ttm": 3075001000, "dividends_paid_ttm": 62113000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 280400000, "cash_and_equivalents": 364761000, "total_current_assets": 10652637000, "total_current_liabilities": 9384029000, "net_ppe": null, "total_assets": 25746618000, "total_debt": 6007426000, "total_equity": 9044569000, "net_working_capital": 1709353000, "book_value_per_share": 59.47009587, "retained_earnings": 6877841000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1085001000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 93, "rank_pb": 91, "rank_ptbv": 50, "rank_ps": 69, "rank_pcf": 92, "rank_ev_ebitda": 92, "rank_ev_ebit": 94, "rank_earnings_yield": 93, "rank_fcf_yield": 78, "rank_dividend_yield": 57, "rank_shareholder_yield": 57, "rank_total_yield": 57, "rank_roe": 35, "rank_roc": 50, "rank_roic": 41, "rank_gross_margin": 89, "rank_fcf_margin": 69, "rank_piotroski": 84, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 42, "rank_eps_growth_5y": 32, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 13, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 12, "value_composite": 97, "quality_composite": 82, "momentum_composite": 8, "growth_composite": 9, "yield_composite": 71, "svqf_composite": 96, "vc1_composite": 98, "vc2_composite": 97, "vc3_composite": 97, "trending_value_composite": null, "overall_composite": 89, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": null, "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": 695.11, "os": 0.11, "value": 0.03, "quality": 0.18, "momentum": 0.92, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 94.7619, "earnings_yield": 0.0106, "shareholder_yield": 0.0006, "roe": 0.1233, "momentum_12_1": 1.0637, "complete_fields": { "id": 4806, "ticker_id": 3248, "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": "2026-06-07T06:54:19.645017+00:00", "batch_id": "", "os_score_delta": null, "price_close": 695.11, "market_cap": 105716499460, "market_cap_usd": 105716499460, "enterprise_value": 111359164460, "shares_outstanding": 152086000, "fx_rate_to_usd": null, "pe_ratio": 94.76192605, "pb_ratio": 11.68839548, "ptbv_ratio": null, "ps_ratio": 3.52471339, "pcf_ratio": 44.4464109, "pfcf_ratio": 34.37933824, "ev_ebitda": 46.31096636, "ev_ebit": 63.35061292, "ev_sales": 3.71284652, "ev_fcf": 36.21435065, "earnings_yield": 0.01055276, "fcf_yield": 0.02761336, "dividend_yield": 0.00058754, "buyback_yield": 0, "shareholder_yield": 0.00058754, "debt_paydown_yield": null, "total_yield": 0.00058754, "gross_margin": 0.13592841, "operating_margin": 0.0586079, "net_margin": 0.03719546, "ebitda_margin": 0.08017208, "fcf_margin": 0.10252418, "roe": 0.12334485, "roa": 0.04333, "roic": 0.09099621, "roc_greenblatt": null, "asset_turnover": 1.16492718, "cash_conversion": 2.75636271, "accruals_ratio": -0.04905169, "sbc_to_revenue": 0.00688262, "debt_to_equity": 1.83576476, "net_debt_to_ebitda": 2.34661665, "debt_to_assets": 0.23332874, "interest_coverage": 6.26898359, "current_ratio": 1.13518799, "quick_ratio": 1.08756548, "net_debt": 5642665000, "revenue_growth_1y": 0.20577958, "revenue_growth_3y_cagr": 0.18417072, "revenue_growth_5y_cagr": 0.20406749, "eps_growth_1y": 0.19864041, "eps_growth_3y_cagr": 0.27930791, "eps_growth_5y_cagr": 0.18207905, "fcf_growth_1y": 0.1222058, "book_value_growth_1y": 0.20835167, "piotroski_f_score": 4, "altman_z_score": 5.64357509, "earnings_stability_5y": 0.267211, "revenue_stability_5y": 0.361073, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.06696644, "price_return_3m": 0.28704053, "price_return_6m": 0.50968303, "price_return_9m": 0.86734393, "price_return_12m": 0.925481, "price_return_12m_ex1m": 1.06367818, "distance_from_52w_high": -0.09724802, "distance_from_52w_low": 0.942088, "relative_strength": 0.82551742, "local_beta": -0.0001, "volatility_252d": 0.308637, "volatility_60d": 0.724015, "max_drawdown_12m": -0.11662878, "revenue_ttm": 29992935000, "gross_profit_ttm": 4076892000, "ebit_ttm": 1757823000, "ebitda_ttm": 2404596000, "net_income_ttm": 1115601000, "eps_diluted_ttm": 7.33533001, "operating_cash_flow_ttm": 2378516000, "capital_expenditure_ttm": 696485000, "fcf_ttm": 3075001000, "dividends_paid_ttm": 62113000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 280400000, "cash_and_equivalents": 364761000, "total_current_assets": 10652637000, "total_current_liabilities": 9384029000, "net_ppe": null, "total_assets": 25746618000, "total_debt": 6007426000, "total_equity": 9044569000, "net_working_capital": 1709353000, "book_value_per_share": 59.47009587, "retained_earnings": 6877841000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1085001000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 93, "rank_pb": 91, "rank_ptbv": 50, "rank_ps": 69, "rank_pcf": 92, "rank_ev_ebitda": 92, "rank_ev_ebit": 94, "rank_earnings_yield": 93, "rank_fcf_yield": 78, "rank_dividend_yield": 57, "rank_shareholder_yield": 57, "rank_total_yield": 57, "rank_roe": 35, "rank_roc": 50, "rank_roic": 41, "rank_gross_margin": 89, "rank_fcf_margin": 69, "rank_piotroski": 84, "rank_accruals": 44, "rank_sue": 50, "rank_eps_growth_1y": 42, "rank_eps_growth_5y": 32, "rank_revenue_growth_1y": 23, "rank_momentum_12m": 13, "rank_momentum_12m_ex1m": 11, "rank_relative_strength": 12, "value_composite": 97, "quality_composite": 82, "momentum_composite": 8, "growth_composite": 9, "yield_composite": 71, "svqf_composite": 96, "vc1_composite": 98, "vc2_composite": 97, "vc3_composite": 97, "trending_value_composite": null, "overall_composite": 89, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 28, "small_cap_core_rank": null, "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": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "income_statement": { "revenue": 28351482000, "cost_of_revenue": 24657444000, "gross_profit": 3694038000, "ebit": 1671361000, "ebitda": 2516654000, "pretax_income": 1409916000, "tax_provision": 369085000, "net_income": 1028428000, "net_income_to_common": 1028428000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 439508000, "total_current_assets": 9903417000, "total_assets": 24926901000, "short_term_debt": 878275000, "long_term_debt": 5231008000, "total_debt": 6109283000, "total_liabilities": 15899027000, "total_equity": 8938249000, "shares_outstanding": 151682692, "goodwill_and_intangibles": 10223416000 }, "cash_flow": { "operating_cash_flow": 2229970000, "capital_expenditure": 609154000, "free_cash_flow": 2839124000, "dividends_paid": 60416000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319306, "ticker_id": 3248, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1671361000", "ebitda": "2516654000", "netIncome": "1028428000", "grossProfit": "3694038000", "depreciation": "None", "totalRevenue": "28351482000", "costOfRevenue": "24657444000", "interestIncome": "254710000", "incomeBeforeTax": "1409916000", "interestExpense": "261445000", "operatingIncome": "1637141000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "369085000", "reportedCurrency": "USD", "netInterestIncome": "-245743000", "nonInterestIncome": "None", "operatingExpenses": "2056897000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24657444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "845293000", "sellingGeneralAndAdministrative": "2189209000", "netIncomeFromContinuingOperations": "1041917000" }, "balance": { "goodwill": "7317228000", "inventory": "370372000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "24926901000", "longTermDebt": "5231008000", "shortTermDebt": "878275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2906188000", "reportedCurrency": "USD", "retainedEarnings": "6673990000", "totalLiabilities": "15899027000", "otherCurrentAssets": "2246446000", "totalCurrentAssets": "9903417000", "currentLongTermDebt": "763898000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6847091000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15023484000", "currentAccountsPayable": "2832600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1187946000", "totalShareholderEquity": "8938249000", "capitalLeaseObligations": "424048000", "otherCurrentLiabilities": "7837923000", "totalCurrentLiabilities": "8716198000", "otherNonCurrentLiabilities": "1139524000", "totalNonCurrentLiabilities": "7182829000", "cashAndShortTermInvestments": "439508000", "commonStockSharesOutstanding": "151682692", "intangibleAssetsExcludingGoodwill": "2906188000", "cashAndCashEquivalentsAtCarryingValue": "439508000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1028377999", "profitLoss": "None", "dividendPayout": "60416000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-121743000", "operatingCashflow": "2229970000", "capitalExpenditures": "609154000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1274984000", "cashflowFromInvestment": "-3830974000", "stockBasedCompensation": "181947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60416000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-134555000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "910333000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 28351482000, "cost_of_revenue": 24657444000, "gross_profit": 3694038000, "research_and_development": null, "selling_general_admin": 2189209000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1671361000, "depreciation_amortisation": 845293000, "ebitda": 2516654000, "interest_expense": 261445000, "interest_income": null, "other_non_operating": null, "pretax_income": 1409916000, "tax_provision": 369085000, "effective_tax_rate": null, "net_income": 1028428000, "net_income_continuing_ops": 1041917000, "net_income_to_common": 1028428000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 439508000, "short_term_investments": null, "net_receivables": 6847091000, "inventory": 370372000, "other_current_assets": null, "total_current_assets": 9903417000, "net_ppe": null, "goodwill": 7317228000, "intangible_assets": 2906188000, "goodwill_and_intangibles": 10223416000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15023484000, "total_assets": 24926901000, "short_term_debt": 878275000, "accounts_payable": 2832600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8716198000, "long_term_debt": 5231008000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7182829000, "total_liabilities": 15899027000, "total_debt": 6109283000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6673990000, "total_equity": 8938249000, "shares_outstanding": 151682692, "operating_cash_flow": 2229970000, "stock_based_compensation": 181947000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 609154000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -3830974000, "dividends_paid": 60416000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1274984000, "free_cash_flow": 2839124000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1671361000", "ebitda": "2516654000", "netIncome": "1028428000", "grossProfit": "3694038000", "depreciation": "None", "totalRevenue": "28351482000", "costOfRevenue": "24657444000", "interestIncome": "254710000", "incomeBeforeTax": "1409916000", "interestExpense": "261445000", "operatingIncome": "1637141000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "369085000", "reportedCurrency": "USD", "netInterestIncome": "-245743000", "nonInterestIncome": "None", "operatingExpenses": "2056897000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "24657444000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "845293000", "sellingGeneralAndAdministrative": "2189209000", "netIncomeFromContinuingOperations": "1041917000" }, "balance": { "goodwill": "7317228000", "inventory": "370372000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "24926901000", "longTermDebt": "5231008000", "shortTermDebt": "878275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2906188000", "reportedCurrency": "USD", "retainedEarnings": "6673990000", "totalLiabilities": "15899027000", "otherCurrentAssets": "2246446000", "totalCurrentAssets": "9903417000", "currentLongTermDebt": "763898000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6847091000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15023484000", "currentAccountsPayable": "2832600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1187946000", "totalShareholderEquity": "8938249000", "capitalLeaseObligations": "424048000", "otherCurrentLiabilities": "7837923000", "totalCurrentLiabilities": "8716198000", "otherNonCurrentLiabilities": "1139524000", "totalNonCurrentLiabilities": "7182829000", "cashAndShortTermInvestments": "439508000", "commonStockSharesOutstanding": "151682692", "intangibleAssetsExcludingGoodwill": "2906188000", "cashAndCashEquivalentsAtCarryingValue": "439508000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "1028377999", "profitLoss": "None", "dividendPayout": "60416000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-121743000", "operatingCashflow": "2229970000", "capitalExpenditures": "609154000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1274984000", "cashflowFromInvestment": "-3830974000", "stockBasedCompensation": "181947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60416000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-134555000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "910333000", "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": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "income_statement": { "revenue": 23672795000, "cost_of_revenue": 20544993000, "gross_profit": 3127802000, "ebit": 1414717000, "ebitda": 2157039000, "pretax_income": 1212030000, "tax_provision": 284747000, "net_income": 904824000, "net_income_to_common": 904824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 741960000, "total_current_assets": 7851033000, "total_assets": 18683894000, "short_term_debt": 156842000, "long_term_debt": 4099756000, "total_debt": 4256598000, "total_liabilities": 11354177000, "total_equity": 7317731000, "shares_outstanding": 150056000, "goodwill_and_intangibles": 7176980000 }, "cash_flow": { "operating_cash_flow": 2081196000, "capital_expenditure": 604078000, "free_cash_flow": 2685274000, "dividends_paid": 54196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319311, "ticker_id": 3248, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1414717000", "ebitda": "2157039000", "netIncome": "904824000", "grossProfit": "3127802000", "depreciation": "None", "totalRevenue": "23672795000", "costOfRevenue": "20544993000", "interestIncome": "32404000", "incomeBeforeTax": "1212030000", "interestExpense": "202687000", "operatingIncome": "1337412000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "284747000", "reportedCurrency": "USD", "netInterestIncome": "-170283000", "nonInterestIncome": "None", "operatingExpenses": "1790390000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20544993000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "742322000", "sellingGeneralAndAdministrative": "1824754000", "netIncomeFromContinuingOperations": "927283000" }, "balance": { "goodwill": "5316443000", "inventory": "260181000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "18683894000", "longTermDebt": "4099756000", "shortTermDebt": "156842000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1860537000", "reportedCurrency": "USD", "retainedEarnings": "5707286000", "totalLiabilities": "11354177000", "otherCurrentAssets": "469338000", "totalCurrentAssets": "7851033000", "currentLongTermDebt": "62680000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6379554000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10832861000", "currentAccountsPayable": "2096125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4478957000", "totalShareholderEquity": "7317731000", "capitalLeaseObligations": "316521000", "otherCurrentLiabilities": "1626218000", "totalCurrentLiabilities": "6028513000", "otherNonCurrentLiabilities": "650281000", "totalNonCurrentLiabilities": "5325664000", "cashAndShortTermInvestments": "741960000", "commonStockSharesOutstanding": "150056000", "intangibleAssetsExcludingGoodwill": "1860537000", "cashAndCashEquivalentsAtCarryingValue": "741960000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "927283000", "profitLoss": "None", "dividendPayout": "54196000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-39517000", "operatingCashflow": "2081196000", "capitalExpenditures": "604078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-305636000", "cashflowFromInvestment": "-2294319000", "stockBasedCompensation": "150526000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-155550000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "742322000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 23672795000, "cost_of_revenue": 20544993000, "gross_profit": 3127802000, "research_and_development": null, "selling_general_admin": 1824754000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1414717000, "depreciation_amortisation": 742322000, "ebitda": 2157039000, "interest_expense": 202687000, "interest_income": null, "other_non_operating": null, "pretax_income": 1212030000, "tax_provision": 284747000, "effective_tax_rate": null, "net_income": 904824000, "net_income_continuing_ops": 927283000, "net_income_to_common": 904824000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 741960000, "short_term_investments": null, "net_receivables": 6379554000, "inventory": 260181000, "other_current_assets": null, "total_current_assets": 7851033000, "net_ppe": null, "goodwill": 5316443000, "intangible_assets": 1860537000, "goodwill_and_intangibles": 7176980000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10832861000, "total_assets": 18683894000, "short_term_debt": 156842000, "accounts_payable": 2096125000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6028513000, "long_term_debt": 4099756000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5325664000, "total_liabilities": 11354177000, "total_debt": 4256598000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5707286000, "total_equity": 7317731000, "shares_outstanding": 150056000, "operating_cash_flow": 2081196000, "stock_based_compensation": 150526000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 604078000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2294319000, "dividends_paid": 54196000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -305636000, "free_cash_flow": 2685274000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1414717000", "ebitda": "2157039000", "netIncome": "904824000", "grossProfit": "3127802000", "depreciation": "None", "totalRevenue": "23672795000", "costOfRevenue": "20544993000", "interestIncome": "32404000", "incomeBeforeTax": "1212030000", "interestExpense": "202687000", "operatingIncome": "1337412000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "284747000", "reportedCurrency": "USD", "netInterestIncome": "-170283000", "nonInterestIncome": "None", "operatingExpenses": "1790390000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "20544993000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "742322000", "sellingGeneralAndAdministrative": "1824754000", "netIncomeFromContinuingOperations": "927283000" }, "balance": { "goodwill": "5316443000", "inventory": "260181000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "18683894000", "longTermDebt": "4099756000", "shortTermDebt": "156842000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1860537000", "reportedCurrency": "USD", "retainedEarnings": "5707286000", "totalLiabilities": "11354177000", "otherCurrentAssets": "469338000", "totalCurrentAssets": "7851033000", "currentLongTermDebt": "62680000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6379554000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10832861000", "currentAccountsPayable": "2096125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4478957000", "totalShareholderEquity": "7317731000", "capitalLeaseObligations": "316521000", "otherCurrentLiabilities": "1626218000", "totalCurrentLiabilities": "6028513000", "otherNonCurrentLiabilities": "650281000", "totalNonCurrentLiabilities": "5325664000", "cashAndShortTermInvestments": "741960000", "commonStockSharesOutstanding": "150056000", "intangibleAssetsExcludingGoodwill": "1860537000", "cashAndCashEquivalentsAtCarryingValue": "741960000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "927283000", "profitLoss": "None", "dividendPayout": "54196000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-39517000", "operatingCashflow": "2081196000", "capitalExpenditures": "604078000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-305636000", "cashflowFromInvestment": "-2294319000", "stockBasedCompensation": "150526000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54196000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-155550000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "742322000", "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": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "income_statement": { "revenue": 20882206000, "cost_of_revenue": 18234134000, "gross_profit": 2648072000, "ebit": 1156869000, "ebitda": 1770669000, "pretax_income": 969956000, "tax_provision": 219267000, "net_income": 744689000, "net_income_to_common": 744689000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1290248000, "total_current_assets": 7676897000, "total_assets": 16237225000, "short_term_debt": 613197000, "long_term_debt": 3663504000, "total_debt": 4276701000, "total_liabilities": 9953870000, "total_equity": 6272241000, "shares_outstanding": 148823000, "goodwill_and_intangibles": 5408317000 }, "cash_flow": { "operating_cash_flow": 1575952000, "capital_expenditure": 434803000, "free_cash_flow": 2010755000, "dividends_paid": 47752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319316, "ticker_id": 3248, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "1156869000", "ebitda": "1770669000", "netIncome": "744689000", "grossProfit": "2648072000", "depreciation": "None", "totalRevenue": "20882206000", "costOfRevenue": "18234134000", "interestIncome": "6836000", "incomeBeforeTax": "969956000", "interestExpense": "186913000", "operatingIncome": "1134276000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "219267000", "reportedCurrency": "USD", "netInterestIncome": "-168007000", "nonInterestIncome": "None", "operatingExpenses": "1513796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18234134000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "613800000", "sellingGeneralAndAdministrative": "1496391000", "netIncomeFromContinuingOperations": "750689000" }, "balance": { "goodwill": "4045905000", "inventory": "175658000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "16237225000", "longTermDebt": "3663504000", "shortTermDebt": "613197000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1362412000", "reportedCurrency": "USD", "retainedEarnings": "4858066000", "totalLiabilities": "9953870000", "otherCurrentAssets": "387105000", "totalCurrentAssets": "7676897000", "currentLongTermDebt": "535202000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5823886000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8560328000", "currentAccountsPayable": "2027588000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2586386000", "shortLongTermDebtTotal": "4463697000", "totalShareholderEquity": "6272241000", "capitalLeaseObligations": "264991000", "otherCurrentLiabilities": "1033654000", "totalCurrentLiabilities": "5213116000", "otherNonCurrentLiabilities": "636250000", "totalNonCurrentLiabilities": "4740754000", "cashAndShortTermInvestments": "1290248000", "commonStockSharesOutstanding": "148823000", "intangibleAssetsExcludingGoodwill": "1362412000", "cashAndCashEquivalentsAtCarryingValue": "1290248000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "744689000", "profitLoss": "None", "dividendPayout": "47752000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2818000", "operatingCashflow": "1575952000", "capitalExpenditures": "434803000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "268500000", "cashflowFromInvestment": "-989650000", "stockBasedCompensation": "126762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "613800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 20882206000, "cost_of_revenue": 18234134000, "gross_profit": 2648072000, "research_and_development": null, "selling_general_admin": 1496391000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 1156869000, "depreciation_amortisation": 613800000, "ebitda": 1770669000, "interest_expense": 186913000, "interest_income": null, "other_non_operating": null, "pretax_income": 969956000, "tax_provision": 219267000, "effective_tax_rate": null, "net_income": 744689000, "net_income_continuing_ops": 750689000, "net_income_to_common": 744689000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1290248000, "short_term_investments": null, "net_receivables": 5823886000, "inventory": 175658000, "other_current_assets": null, "total_current_assets": 7676897000, "net_ppe": null, "goodwill": 4045905000, "intangible_assets": 1362412000, "goodwill_and_intangibles": 5408317000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8560328000, "total_assets": 16237225000, "short_term_debt": 613197000, "accounts_payable": 2027588000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5213116000, "long_term_debt": 3663504000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4740754000, "total_liabilities": 9953870000, "total_debt": 4276701000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4858066000, "total_equity": 6272241000, "shares_outstanding": 148823000, "operating_cash_flow": 1575952000, "stock_based_compensation": 126762000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 434803000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -989650000, "dividends_paid": 47752000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 268500000, "free_cash_flow": 2010755000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "1156869000", "ebitda": "1770669000", "netIncome": "744689000", "grossProfit": "2648072000", "depreciation": "None", "totalRevenue": "20882206000", "costOfRevenue": "18234134000", "interestIncome": "6836000", "incomeBeforeTax": "969956000", "interestExpense": "186913000", "operatingIncome": "1134276000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "219267000", "reportedCurrency": "USD", "netInterestIncome": "-168007000", "nonInterestIncome": "None", "operatingExpenses": "1513796000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "18234134000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "613800000", "sellingGeneralAndAdministrative": "1496391000", "netIncomeFromContinuingOperations": "750689000" }, "balance": { "goodwill": "4045905000", "inventory": "175658000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "16237225000", "longTermDebt": "3663504000", "shortTermDebt": "613197000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1362412000", "reportedCurrency": "USD", "retainedEarnings": "4858066000", "totalLiabilities": "9953870000", "otherCurrentAssets": "387105000", "totalCurrentAssets": "7676897000", "currentLongTermDebt": "535202000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5823886000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8560328000", "currentAccountsPayable": "2027588000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2586386000", "shortLongTermDebtTotal": "4463697000", "totalShareholderEquity": "6272241000", "capitalLeaseObligations": "264991000", "otherCurrentLiabilities": "1033654000", "totalCurrentLiabilities": "5213116000", "otherNonCurrentLiabilities": "636250000", "totalNonCurrentLiabilities": "4740754000", "cashAndShortTermInvestments": "1290248000", "commonStockSharesOutstanding": "148823000", "intangibleAssetsExcludingGoodwill": "1362412000", "cashAndCashEquivalentsAtCarryingValue": "1290248000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "744689000", "profitLoss": "None", "dividendPayout": "47752000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "2818000", "operatingCashflow": "1575952000", "capitalExpenditures": "434803000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "268500000", "cashflowFromInvestment": "-989650000", "stockBasedCompensation": "126762000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "47752000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "613800000", "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": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "income_statement": { "revenue": 17073903000, "cost_of_revenue": 14898721000, "gross_profit": 2175182000, "ebit": 828249000, "ebitda": 1472869000, "pretax_income": 703886000, "tax_provision": 192243000, "net_income": 491189000, "net_income_to_common": 491189000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 428505000, "total_current_assets": 5536070000, "total_assets": 13464337000, "short_term_debt": 111547000, "long_term_debt": 3692432000, "total_debt": 3803979000, "total_liabilities": 8065518000, "total_equity": 5383464000, "shares_outstanding": 147992000, "goodwill_and_intangibles": 5045376000 }, "cash_flow": { "operating_cash_flow": 1130312000, "capital_expenditure": 428782000, "free_cash_flow": 1559094000, "dividends_paid": 41058000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319321, "ticker_id": 3248, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "828249000", "ebitda": "1472869000", "netIncome": "491189000", "grossProfit": "2175182000", "depreciation": "None", "totalRevenue": "17073903000", "costOfRevenue": "14898721000", "interestIncome": "121757000", "incomeBeforeTax": "703886000", "interestExpense": "124363000", "operatingIncome": "955180000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "192243000", "reportedCurrency": "USD", "netInterestIncome": "-121757000", "nonInterestIncome": "None", "operatingExpenses": "1220002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-43809000", "costofGoodsAndServicesSold": "14898721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "644620000", "sellingGeneralAndAdministrative": "1336711000", "netIncomeFromContinuingOperations": "511643000" }, "balance": { "goodwill": "3586745000", "inventory": "103265000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "13464337000", "longTermDebt": "3692432000", "shortTermDebt": "111547000", "treasuryStock": "-1188061000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1458631000", "reportedCurrency": "USD", "retainedEarnings": "4163212000", "totalLiabilities": "8065518000", "otherCurrentAssets": "249569000", "totalCurrentAssets": "5536070000", "currentLongTermDebt": "37495000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4754731000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7928267000", "currentAccountsPayable": "1302086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2260155000", "shortLongTermDebtTotal": "3975491000", "totalShareholderEquity": "5383464000", "capitalLeaseObligations": "245564000", "otherCurrentLiabilities": "851043000", "totalCurrentLiabilities": "3406194000", "otherNonCurrentLiabilities": "567519000", "totalNonCurrentLiabilities": "4659324000", "cashAndShortTermInvestments": "428505000", "commonStockSharesOutstanding": "147992000", "intangibleAssetsExcludingGoodwill": "1458631000", "cashAndCashEquivalentsAtCarryingValue": "428505000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "511643000", "profitLoss": "None", "dividendPayout": "41058000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-19333000", "operatingCashflow": "1130312000", "capitalExpenditures": "428782000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-311071000", "cashflowFromInvestment": "-617191000", "stockBasedCompensation": "105600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41058000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "202050000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-127762000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "644620000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 17073903000, "cost_of_revenue": 14898721000, "gross_profit": 2175182000, "research_and_development": null, "selling_general_admin": 1336711000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 828249000, "depreciation_amortisation": 644620000, "ebitda": 1472869000, "interest_expense": 124363000, "interest_income": null, "other_non_operating": null, "pretax_income": 703886000, "tax_provision": 192243000, "effective_tax_rate": null, "net_income": 491189000, "net_income_continuing_ops": 511643000, "net_income_to_common": 491189000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 428505000, "short_term_investments": null, "net_receivables": 4754731000, "inventory": 103265000, "other_current_assets": null, "total_current_assets": 5536070000, "net_ppe": null, "goodwill": 3586745000, "intangible_assets": 1458631000, "goodwill_and_intangibles": 5045376000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 7928267000, "total_assets": 13464337000, "short_term_debt": 111547000, "accounts_payable": 1302086000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3406194000, "long_term_debt": 3692432000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4659324000, "total_liabilities": 8065518000, "total_debt": 3803979000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4163212000, "total_equity": 5383464000, "shares_outstanding": 147992000, "operating_cash_flow": 1130312000, "stock_based_compensation": 105600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 428782000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -617191000, "dividends_paid": 41058000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -311071000, "free_cash_flow": 1559094000, "net_change_in_cash": 202050000 }, "raw_data": { "income": { "ebit": "828249000", "ebitda": "1472869000", "netIncome": "491189000", "grossProfit": "2175182000", "depreciation": "None", "totalRevenue": "17073903000", "costOfRevenue": "14898721000", "interestIncome": "121757000", "incomeBeforeTax": "703886000", "interestExpense": "124363000", "operatingIncome": "955180000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "192243000", "reportedCurrency": "USD", "netInterestIncome": "-121757000", "nonInterestIncome": "None", "operatingExpenses": "1220002000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-43809000", "costofGoodsAndServicesSold": "14898721000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "644620000", "sellingGeneralAndAdministrative": "1336711000", "netIncomeFromContinuingOperations": "511643000" }, "balance": { "goodwill": "3586745000", "inventory": "103265000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "13464337000", "longTermDebt": "3692432000", "shortTermDebt": "111547000", "treasuryStock": "-1188061000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1458631000", "reportedCurrency": "USD", "retainedEarnings": "4163212000", "totalLiabilities": "8065518000", "otherCurrentAssets": "249569000", "totalCurrentAssets": "5536070000", "currentLongTermDebt": "37495000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4754731000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "7928267000", "currentAccountsPayable": "1302086000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2260155000", "shortLongTermDebtTotal": "3975491000", "totalShareholderEquity": "5383464000", "capitalLeaseObligations": "245564000", "otherCurrentLiabilities": "851043000", "totalCurrentLiabilities": "3406194000", "otherNonCurrentLiabilities": "567519000", "totalNonCurrentLiabilities": "4659324000", "cashAndShortTermInvestments": "428505000", "commonStockSharesOutstanding": "147992000", "intangibleAssetsExcludingGoodwill": "1458631000", "cashAndCashEquivalentsAtCarryingValue": "428505000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "511643000", "profitLoss": "None", "dividendPayout": "41058000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-19333000", "operatingCashflow": "1130312000", "capitalExpenditures": "428782000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-311071000", "cashflowFromInvestment": "-617191000", "stockBasedCompensation": "105600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "41058000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "202050000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-127762000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "644620000", "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": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "income_statement": { "revenue": 12980213000, "cost_of_revenue": 11192320000, "gross_profit": 1787893000, "ebit": 691800000, "ebitda": 1112695000, "pretax_income": 622901000, "tax_provision": 130918000, "net_income": 485956000, "net_income_to_common": 485956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 229097000, "total_current_assets": 4732577000, "total_assets": 12855189000, "short_term_debt": 107417000, "long_term_debt": 3724474000, "total_debt": 3831891000, "total_liabilities": 7738268000, "total_equity": 5112301000, "shares_outstanding": 145373000, "goodwill_and_intangibles": 5330066000 }, "cash_flow": { "operating_cash_flow": 582390000, "capital_expenditure": 386719000, "free_cash_flow": 969109000, "dividends_paid": 34022000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319326, "ticker_id": 3248, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "691800000", "ebitda": "1112695000", "netIncome": "485956000", "grossProfit": "1787893000", "depreciation": "None", "totalRevenue": "12980213000", "costOfRevenue": "11192320000", "interestIncome": "3194000", "incomeBeforeTax": "622901000", "interestExpense": "68899000", "operatingIncome": "679305000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "130918000", "reportedCurrency": "USD", "netInterestIncome": "-65705000", "nonInterestIncome": "None", "operatingExpenses": "1108588000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "28279000", "costofGoodsAndServicesSold": "11192320000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "420895000", "sellingGeneralAndAdministrative": "1155956000", "netIncomeFromContinuingOperations": "491983000" }, "balance": { "goodwill": "3528886000", "inventory": "84659000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "12855189000", "longTermDebt": "3724474000", "shortTermDebt": "107417000", "treasuryStock": "-980265000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1801180000", "reportedCurrency": "USD", "retainedEarnings": "3714843000", "totalLiabilities": "7738268000", "otherCurrentAssets": "215050000", "totalCurrentAssets": "4732577000", "currentLongTermDebt": "29166000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4203771000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8122612000", "currentAccountsPayable": "1251118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2160302000", "shortLongTermDebtTotal": "4002318000", "totalShareholderEquity": "5112301000", "capitalLeaseObligations": "248678000", "otherCurrentLiabilities": "1003553000", "totalCurrentLiabilities": "3164960000", "otherNonCurrentLiabilities": "487309000", "totalNonCurrentLiabilities": "4573308000", "cashAndShortTermInvestments": "229097000", "commonStockSharesOutstanding": "145373000", "intangibleAssetsExcludingGoodwill": "1801180000", "cashAndCashEquivalentsAtCarryingValue": "229097000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "491983000", "profitLoss": "None", "dividendPayout": "34022000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "1418000", "operatingCashflow": "582390000", "capitalExpenditures": "386719000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2360877000", "cashflowFromInvestment": "-2898613000", "stockBasedCompensation": "88259000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34022000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "44654000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66687000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "420895000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12980213000, "cost_of_revenue": 11192320000, "gross_profit": 1787893000, "research_and_development": null, "selling_general_admin": 1155956000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 691800000, "depreciation_amortisation": 420895000, "ebitda": 1112695000, "interest_expense": 68899000, "interest_income": null, "other_non_operating": null, "pretax_income": 622901000, "tax_provision": 130918000, "effective_tax_rate": null, "net_income": 485956000, "net_income_continuing_ops": 491983000, "net_income_to_common": 485956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 229097000, "short_term_investments": null, "net_receivables": 4203771000, "inventory": 84659000, "other_current_assets": null, "total_current_assets": 4732577000, "net_ppe": null, "goodwill": 3528886000, "intangible_assets": 1801180000, "goodwill_and_intangibles": 5330066000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8122612000, "total_assets": 12855189000, "short_term_debt": 107417000, "accounts_payable": 1251118000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3164960000, "long_term_debt": 3724474000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4573308000, "total_liabilities": 7738268000, "total_debt": 3831891000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3714843000, "total_equity": 5112301000, "shares_outstanding": 145373000, "operating_cash_flow": 582390000, "stock_based_compensation": 88259000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 386719000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -2898613000, "dividends_paid": 34022000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2360877000, "free_cash_flow": 969109000, "net_change_in_cash": 44654000 }, "raw_data": { "income": { "ebit": "691800000", "ebitda": "1112695000", "netIncome": "485956000", "grossProfit": "1787893000", "depreciation": "None", "totalRevenue": "12980213000", "costOfRevenue": "11192320000", "interestIncome": "3194000", "incomeBeforeTax": "622901000", "interestExpense": "68899000", "operatingIncome": "679305000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "130918000", "reportedCurrency": "USD", "netInterestIncome": "-65705000", "nonInterestIncome": "None", "operatingExpenses": "1108588000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "28279000", "costofGoodsAndServicesSold": "11192320000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "420895000", "sellingGeneralAndAdministrative": "1155956000", "netIncomeFromContinuingOperations": "491983000" }, "balance": { "goodwill": "3528886000", "inventory": "84659000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "12855189000", "longTermDebt": "3724474000", "shortTermDebt": "107417000", "treasuryStock": "-980265000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1801180000", "reportedCurrency": "USD", "retainedEarnings": "3714843000", "totalLiabilities": "7738268000", "otherCurrentAssets": "215050000", "totalCurrentAssets": "4732577000", "currentLongTermDebt": "29166000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "4203771000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8122612000", "currentAccountsPayable": "1251118000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2160302000", "shortLongTermDebtTotal": "4002318000", "totalShareholderEquity": "5112301000", "capitalLeaseObligations": "248678000", "otherCurrentLiabilities": "1003553000", "totalCurrentLiabilities": "3164960000", "otherNonCurrentLiabilities": "487309000", "totalNonCurrentLiabilities": "4573308000", "cashAndShortTermInvestments": "229097000", "commonStockSharesOutstanding": "145373000", "intangibleAssetsExcludingGoodwill": "1801180000", "cashAndCashEquivalentsAtCarryingValue": "229097000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "491983000", "profitLoss": "None", "dividendPayout": "34022000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "1418000", "operatingCashflow": "582390000", "capitalExpenditures": "386719000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2360877000", "cashflowFromInvestment": "-2898613000", "stockBasedCompensation": "88259000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34022000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "44654000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-66687000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "420895000", "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": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "income_statement": { "revenue": 11202672000, "cost_of_revenue": 9618529000, "gross_profit": 1584143000, "ebit": 616359000, "ebitda": 918319000, "pretax_income": 571346000, "tax_provision": 119387000, "net_income": 445596000, "net_income_to_common": 445596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184620000, "total_current_assets": 3588389000, "total_assets": 8398272000, "short_term_debt": 99898000, "long_term_debt": 1174294000, "total_debt": 1274192000, "total_liabilities": 4049300000, "total_equity": 4344181000, "shares_outstanding": 145247000, "goodwill_and_intangibles": 2556669000 }, "cash_flow": { "operating_cash_flow": 1115977000, "capital_expenditure": 260574000, "free_cash_flow": 1376551000, "dividends_paid": 28891000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319331, "ticker_id": 3248, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "616359000", "ebitda": "918319000", "netIncome": "445596000", "grossProfit": "1584143000", "depreciation": "None", "totalRevenue": "11202672000", "costOfRevenue": "9618529000", "interestIncome": "2449000", "incomeBeforeTax": "571346000", "interestExpense": "45013000", "operatingIncome": "635686000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "119387000", "reportedCurrency": "USD", "netInterestIncome": "-42564000", "nonInterestIncome": "None", "operatingExpenses": "948457000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4988000", "costofGoodsAndServicesSold": "9618529000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "301960000", "sellingGeneralAndAdministrative": "975074000", "netIncomeFromContinuingOperations": "451959000" }, "balance": { "goodwill": "2121014000", "inventory": "50472000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "8398272000", "longTermDebt": "1174294000", "shortTermDebt": "99898000", "treasuryStock": "-857817000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "435655000", "reportedCurrency": "USD", "retainedEarnings": "3264967000", "totalLiabilities": "4049300000", "otherCurrentAssets": "183382000", "totalCurrentAssets": "3588389000", "currentLongTermDebt": "14764000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3169915000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4809883000", "currentAccountsPayable": "798023000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1817501000", "shortLongTermDebtTotal": "1453014000", "totalShareholderEquity": "4344181000", "capitalLeaseObligations": "263956000", "otherCurrentLiabilities": "648869000", "totalCurrentLiabilities": "2138556000", "otherNonCurrentLiabilities": "570043000", "totalNonCurrentLiabilities": "1910744000", "cashAndShortTermInvestments": "184620000", "commonStockSharesOutstanding": "145247000", "intangibleAssetsExcludingGoodwill": "435655000", "cashAndCashEquivalentsAtCarryingValue": "184620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "451959000", "profitLoss": "None", "dividendPayout": "28891000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "9860000", "operatingCashflow": "1115977000", "capitalExpenditures": "260574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-601365000", "cashflowFromInvestment": "-499323000", "stockBasedCompensation": "91641000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28891000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15289000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-247249000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "301960000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11202672000, "cost_of_revenue": 9618529000, "gross_profit": 1584143000, "research_and_development": null, "selling_general_admin": 975074000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 616359000, "depreciation_amortisation": 301960000, "ebitda": 918319000, "interest_expense": 45013000, "interest_income": null, "other_non_operating": null, "pretax_income": 571346000, "tax_provision": 119387000, "effective_tax_rate": null, "net_income": 445596000, "net_income_continuing_ops": 451959000, "net_income_to_common": 445596000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184620000, "short_term_investments": null, "net_receivables": 3169915000, "inventory": 50472000, "other_current_assets": null, "total_current_assets": 3588389000, "net_ppe": null, "goodwill": 2121014000, "intangible_assets": 435655000, "goodwill_and_intangibles": 2556669000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4809883000, "total_assets": 8398272000, "short_term_debt": 99898000, "accounts_payable": 798023000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2138556000, "long_term_debt": 1174294000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1910744000, "total_liabilities": 4049300000, "total_debt": 1274192000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3264967000, "total_equity": 4344181000, "shares_outstanding": 145247000, "operating_cash_flow": 1115977000, "stock_based_compensation": 91641000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 260574000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -499323000, "dividends_paid": 28891000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -601365000, "free_cash_flow": 1376551000, "net_change_in_cash": 15289000 }, "raw_data": { "income": { "ebit": "616359000", "ebitda": "918319000", "netIncome": "445596000", "grossProfit": "1584143000", "depreciation": "None", "totalRevenue": "11202672000", "costOfRevenue": "9618529000", "interestIncome": "2449000", "incomeBeforeTax": "571346000", "interestExpense": "45013000", "operatingIncome": "635686000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "119387000", "reportedCurrency": "USD", "netInterestIncome": "-42564000", "nonInterestIncome": "None", "operatingExpenses": "948457000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4988000", "costofGoodsAndServicesSold": "9618529000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "301960000", "sellingGeneralAndAdministrative": "975074000", "netIncomeFromContinuingOperations": "451959000" }, "balance": { "goodwill": "2121014000", "inventory": "50472000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "8398272000", "longTermDebt": "1174294000", "shortTermDebt": "99898000", "treasuryStock": "-857817000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "435655000", "reportedCurrency": "USD", "retainedEarnings": "3264967000", "totalLiabilities": "4049300000", "otherCurrentAssets": "183382000", "totalCurrentAssets": "3588389000", "currentLongTermDebt": "14764000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3169915000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4809883000", "currentAccountsPayable": "798023000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1817501000", "shortLongTermDebtTotal": "1453014000", "totalShareholderEquity": "4344181000", "capitalLeaseObligations": "263956000", "otherCurrentLiabilities": "648869000", "totalCurrentLiabilities": "2138556000", "otherNonCurrentLiabilities": "570043000", "totalNonCurrentLiabilities": "1910744000", "cashAndShortTermInvestments": "184620000", "commonStockSharesOutstanding": "145247000", "intangibleAssetsExcludingGoodwill": "435655000", "cashAndCashEquivalentsAtCarryingValue": "184620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "451959000", "profitLoss": "None", "dividendPayout": "28891000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "9860000", "operatingCashflow": "1115977000", "capitalExpenditures": "260574000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-601365000", "cashflowFromInvestment": "-499323000", "stockBasedCompensation": "91641000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28891000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15289000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-247249000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "301960000", "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": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "income_statement": { "revenue": 12112153000, "cost_of_revenue": 10573992000, "gross_profit": 1538161000, "ebit": 639177000, "ebitda": 919375000, "pretax_income": 572287000, "tax_provision": 165472000, "net_income": 402044000, "net_income_to_common": 402044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 164798000, "total_current_assets": 3830986000, "total_assets": 8331682000, "short_term_debt": 167344000, "long_term_debt": 1292195000, "total_debt": 1459539000, "total_liabilities": 4277851000, "total_equity": 4050292000, "shares_outstanding": 147534000, "goodwill_and_intangibles": 2436409000 }, "cash_flow": { "operating_cash_flow": 526551000, "capital_expenditure": 262270000, "free_cash_flow": 788821000, "dividends_paid": 23236000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319336, "ticker_id": 3248, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "639177000", "ebitda": "919375000", "netIncome": "402044000", "grossProfit": "1538161000", "depreciation": "None", "totalRevenue": "12112153000", "costOfRevenue": "10573992000", "interestIncome": "927000", "incomeBeforeTax": "572287000", "interestExpense": "66890000", "operatingIncome": "582170000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "165472000", "reportedCurrency": "USD", "netInterestIncome": "-65963000", "nonInterestIncome": "None", "operatingExpenses": "955991000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "84303000", "costofGoodsAndServicesSold": "10573992000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "280198000", "sellingGeneralAndAdministrative": "955991000", "netIncomeFromContinuingOperations": "406815000" }, "balance": { "goodwill": "2022675000", "inventory": "55719000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "8331682000", "longTermDebt": "1292195000", "shortTermDebt": "167344000", "treasuryStock": "-586773000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "413734000", "reportedCurrency": "USD", "retainedEarnings": "2854271000", "totalLiabilities": "4277851000", "otherCurrentAssets": "261290000", "totalCurrentAssets": "3830986000", "currentLongTermDebt": "74869000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3349179000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4500696000", "currentAccountsPayable": "798718000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1671023000", "shortLongTermDebtTotal": "1656060000", "totalShareholderEquity": "4050292000", "capitalLeaseObligations": "288996000", "otherCurrentLiabilities": "570575000", "totalCurrentLiabilities": "2263049000", "otherNonCurrentLiabilities": "507828000", "totalNonCurrentLiabilities": "2014802000", "cashAndShortTermInvestments": "164798000", "commonStockSharesOutstanding": "147534000", "intangibleAssetsExcludingGoodwill": "413734000", "cashAndCashEquivalentsAtCarryingValue": "164798000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "406815000", "profitLoss": "None", "dividendPayout": "23236000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "52168000", "operatingCashflow": "526551000", "capitalExpenditures": "262270000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "177687000", "cashflowFromInvestment": "-617596000", "stockBasedCompensation": "52013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23236000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "86642000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20092000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "280198000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 12112153000, "cost_of_revenue": 10573992000, "gross_profit": 1538161000, "research_and_development": null, "selling_general_admin": 955991000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 639177000, "depreciation_amortisation": 280198000, "ebitda": 919375000, "interest_expense": 66890000, "interest_income": null, "other_non_operating": null, "pretax_income": 572287000, "tax_provision": 165472000, "effective_tax_rate": null, "net_income": 402044000, "net_income_continuing_ops": 406815000, "net_income_to_common": 402044000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 164798000, "short_term_investments": null, "net_receivables": 3349179000, "inventory": 55719000, "other_current_assets": null, "total_current_assets": 3830986000, "net_ppe": null, "goodwill": 2022675000, "intangible_assets": 413734000, "goodwill_and_intangibles": 2436409000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4500696000, "total_assets": 8331682000, "short_term_debt": 167344000, "accounts_payable": 798718000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 2263049000, "long_term_debt": 1292195000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2014802000, "total_liabilities": 4277851000, "total_debt": 1459539000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2854271000, "total_equity": 4050292000, "shares_outstanding": 147534000, "operating_cash_flow": 526551000, "stock_based_compensation": 52013000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 262270000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -617596000, "dividends_paid": 23236000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 177687000, "free_cash_flow": 788821000, "net_change_in_cash": 86642000 }, "raw_data": { "income": { "ebit": "639177000", "ebitda": "919375000", "netIncome": "402044000", "grossProfit": "1538161000", "depreciation": "None", "totalRevenue": "12112153000", "costOfRevenue": "10573992000", "interestIncome": "927000", "incomeBeforeTax": "572287000", "interestExpense": "66890000", "operatingIncome": "582170000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "165472000", "reportedCurrency": "USD", "netInterestIncome": "-65963000", "nonInterestIncome": "None", "operatingExpenses": "955991000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "84303000", "costofGoodsAndServicesSold": "10573992000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "280198000", "sellingGeneralAndAdministrative": "955991000", "netIncomeFromContinuingOperations": "406815000" }, "balance": { "goodwill": "2022675000", "inventory": "55719000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "8331682000", "longTermDebt": "1292195000", "shortTermDebt": "167344000", "treasuryStock": "-586773000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "413734000", "reportedCurrency": "USD", "retainedEarnings": "2854271000", "totalLiabilities": "4277851000", "otherCurrentAssets": "261290000", "totalCurrentAssets": "3830986000", "currentLongTermDebt": "74869000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "3349179000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4500696000", "currentAccountsPayable": "798718000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1671023000", "shortLongTermDebtTotal": "1656060000", "totalShareholderEquity": "4050292000", "capitalLeaseObligations": "288996000", "otherCurrentLiabilities": "570575000", "totalCurrentLiabilities": "2263049000", "otherNonCurrentLiabilities": "507828000", "totalNonCurrentLiabilities": "2014802000", "cashAndShortTermInvestments": "164798000", "commonStockSharesOutstanding": "147534000", "intangibleAssetsExcludingGoodwill": "413734000", "cashAndCashEquivalentsAtCarryingValue": "164798000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "406815000", "profitLoss": "None", "dividendPayout": "23236000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "52168000", "operatingCashflow": "526551000", "capitalExpenditures": "262270000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "177687000", "cashflowFromInvestment": "-617596000", "stockBasedCompensation": "52013000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23236000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "86642000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20092000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "280198000", "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": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "income_statement": { "revenue": 11171423000, "cost_of_revenue": 9735453000, "gross_profit": 1435970000, "ebit": 494611000, "ebitda": 741124000, "pretax_income": 457666000, "tax_provision": 161659000, "net_income": 293346000, "net_income_to_common": 293346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 78687000, "total_current_assets": 3326104000, "total_assets": 7075787000, "short_term_debt": 65646000, "long_term_debt": 1040532000, "total_debt": 1106178000, "total_liabilities": 3470334000, "total_equity": 3604159000, "shares_outstanding": 154226000, "goodwill_and_intangibles": 2180059000 }, "cash_flow": { "operating_cash_flow": 358789000, "capital_expenditure": 308043000, "free_cash_flow": 666832000, "dividends_paid": 4038000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319341, "ticker_id": 3248, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "494611000", "ebitda": "741124000", "netIncome": "293346000", "grossProfit": "1435970000", "depreciation": "None", "totalRevenue": "11171423000", "costOfRevenue": "9735453000", "interestIncome": "1555000", "incomeBeforeTax": "457666000", "interestExpense": "36945000", "operatingIncome": "586396000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "161659000", "reportedCurrency": "USD", "netInterestIncome": "-35390000", "nonInterestIncome": "None", "operatingExpenses": "849574000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-45658000", "costofGoodsAndServicesSold": "9735453000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246513000", "sellingGeneralAndAdministrative": "857574000", "netIncomeFromContinuingOperations": "296007000" }, "balance": { "goodwill": "1899879000", "inventory": "107732000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "7075787000", "longTermDebt": "1040532000", "shortTermDebt": "65646000", "treasuryStock": "-554440000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "280180000", "reportedCurrency": "USD", "retainedEarnings": "2477291000", "totalLiabilities": "3470334000", "otherCurrentAssets": "208057000", "totalCurrentAssets": "3326104000", "currentLongTermDebt": "65646000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2931628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3749683000", "currentAccountsPayable": "786546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1276032000", "shortLongTermDebtTotal": "1106178000", "totalShareholderEquity": "3604159000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "474797000", "totalCurrentLiabilities": "1806127000", "otherNonCurrentLiabilities": "404560000", "totalNonCurrentLiabilities": "1664207000", "cashAndShortTermInvestments": "78687000", "commonStockSharesOutstanding": "154226000", "intangibleAssetsExcludingGoodwill": "280180000", "cashAndCashEquivalentsAtCarryingValue": "78687000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "296007000", "profitLoss": "None", "dividendPayout": "4038000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-28131000", "operatingCashflow": "358789000", "capitalExpenditures": "308043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16570000", "cashflowFromInvestment": "-402670000", "stockBasedCompensation": "52484000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4038000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-60451000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-443152000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246513000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 11171423000, "cost_of_revenue": 9735453000, "gross_profit": 1435970000, "research_and_development": null, "selling_general_admin": 857574000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 494611000, "depreciation_amortisation": 246513000, "ebitda": 741124000, "interest_expense": 36945000, "interest_income": null, "other_non_operating": null, "pretax_income": 457666000, "tax_provision": 161659000, "effective_tax_rate": null, "net_income": 293346000, "net_income_continuing_ops": 296007000, "net_income_to_common": 293346000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 78687000, "short_term_investments": null, "net_receivables": 2931628000, "inventory": 107732000, "other_current_assets": null, "total_current_assets": 3326104000, "net_ppe": null, "goodwill": 1899879000, "intangible_assets": 280180000, "goodwill_and_intangibles": 2180059000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3749683000, "total_assets": 7075787000, "short_term_debt": 65646000, "accounts_payable": 786546000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1806127000, "long_term_debt": 1040532000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1664207000, "total_liabilities": 3470334000, "total_debt": 1106178000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2477291000, "total_equity": 3604159000, "shares_outstanding": 154226000, "operating_cash_flow": 358789000, "stock_based_compensation": 52484000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 308043000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -402670000, "dividends_paid": 4038000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16570000, "free_cash_flow": 666832000, "net_change_in_cash": -60451000 }, "raw_data": { "income": { "ebit": "494611000", "ebitda": "741124000", "netIncome": "293346000", "grossProfit": "1435970000", "depreciation": "None", "totalRevenue": "11171423000", "costOfRevenue": "9735453000", "interestIncome": "1555000", "incomeBeforeTax": "457666000", "interestExpense": "36945000", "operatingIncome": "586396000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "161659000", "reportedCurrency": "USD", "netInterestIncome": "-35390000", "nonInterestIncome": "None", "operatingExpenses": "849574000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-45658000", "costofGoodsAndServicesSold": "9735453000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "246513000", "sellingGeneralAndAdministrative": "857574000", "netIncomeFromContinuingOperations": "296007000" }, "balance": { "goodwill": "1899879000", "inventory": "107732000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "7075787000", "longTermDebt": "1040532000", "shortTermDebt": "65646000", "treasuryStock": "-554440000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "280180000", "reportedCurrency": "USD", "retainedEarnings": "2477291000", "totalLiabilities": "3470334000", "otherCurrentAssets": "208057000", "totalCurrentAssets": "3326104000", "currentLongTermDebt": "65646000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "2931628000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3749683000", "currentAccountsPayable": "786546000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1276032000", "shortLongTermDebtTotal": "1106178000", "totalShareholderEquity": "3604159000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "474797000", "totalCurrentLiabilities": "1806127000", "otherNonCurrentLiabilities": "404560000", "totalNonCurrentLiabilities": "1664207000", "cashAndShortTermInvestments": "78687000", "commonStockSharesOutstanding": "154226000", "intangibleAssetsExcludingGoodwill": "280180000", "cashAndCashEquivalentsAtCarryingValue": "78687000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "296007000", "profitLoss": "None", "dividendPayout": "4038000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-28131000", "operatingCashflow": "358789000", "capitalExpenditures": "308043000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16570000", "cashflowFromInvestment": "-402670000", "stockBasedCompensation": "52484000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "4038000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-60451000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-443152000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "246513000", "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": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "income_statement": { "revenue": 7874787000, "cost_of_revenue": 6767458000, "gross_profit": 1107329000, "ebit": 329623000, "ebitda": 338779000, "pretax_income": 256356000, "tax_provision": 24925000, "net_income": 231431000, "net_income_to_common": 231431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 364761000, "total_current_assets": 10652637000, "total_assets": 25746618000, "short_term_debt": 805506000, "long_term_debt": 5201920000, "total_debt": 6007426000, "total_liabilities": 16603701000, "total_equity": 9044569000, "shares_outstanding": 152086000, "goodwill_and_intangibles": 10129570000 }, "cash_flow": { "operating_cash_flow": 391744000, "capital_expenditure": 220093000, "free_cash_flow": 611837000, "dividends_paid": 17161000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319304, "ticker_id": 3248, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "329623000", "ebitda": "338779000", "netIncome": "231431000", "grossProfit": "1107329000", "depreciation": "None", "totalRevenue": "7874787000", "costOfRevenue": "6767458000", "interestIncome": "2908000", "incomeBeforeTax": "256356000", "interestExpense": "73267000", "operatingIncome": "334222000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "24925000", "reportedCurrency": "USD", "netInterestIncome": "-70359000", "nonInterestIncome": "None", "operatingExpenses": "773107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6767458000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9156000", "sellingGeneralAndAdministrative": "620726000", "netIncomeFromContinuingOperations": "231431000" }, "balance": { "goodwill": "7405347000", "inventory": "446891000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "25746618000", "longTermDebt": "5201920000", "shortTermDebt": "805506000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2724223000", "reportedCurrency": "USD", "retainedEarnings": "6877841000", "totalLiabilities": "16603701000", "otherCurrentAssets": "2243019000", "totalCurrentAssets": "10652637000", "currentLongTermDebt": "689694000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7597966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15093981000", "currentAccountsPayable": "2915840000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1117753000", "totalShareholderEquity": "9044569000", "capitalLeaseObligations": "428059000", "otherCurrentLiabilities": "8578523000", "totalCurrentLiabilities": "9384029000", "otherNonCurrentLiabilities": "1190646000", "totalNonCurrentLiabilities": "7219672000", "cashAndShortTermInvestments": "364761000", "commonStockSharesOutstanding": "152086000", "intangibleAssetsExcludingGoodwill": "2724223000", "cashAndCashEquivalentsAtCarryingValue": "364761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "231431000", "profitLoss": "None", "dividendPayout": "17161000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-76750000", "operatingCashflow": "391744000", "capitalExpenditures": "220093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-248460000", "cashflowFromInvestment": "-221411000", "stockBasedCompensation": "62634000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17161000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-143523000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "265675000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7874787000, "cost_of_revenue": 6767458000, "gross_profit": 1107329000, "research_and_development": null, "selling_general_admin": 620726000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 329623000, "depreciation_amortisation": 9156000, "ebitda": 338779000, "interest_expense": 73267000, "interest_income": null, "other_non_operating": null, "pretax_income": 256356000, "tax_provision": 24925000, "effective_tax_rate": null, "net_income": 231431000, "net_income_continuing_ops": 231431000, "net_income_to_common": 231431000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 364761000, "short_term_investments": null, "net_receivables": 7597966000, "inventory": 446891000, "other_current_assets": null, "total_current_assets": 10652637000, "net_ppe": null, "goodwill": 7405347000, "intangible_assets": 2724223000, "goodwill_and_intangibles": 10129570000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15093981000, "total_assets": 25746618000, "short_term_debt": 805506000, "accounts_payable": 2915840000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 9384029000, "long_term_debt": 5201920000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7219672000, "total_liabilities": 16603701000, "total_debt": 6007426000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6877841000, "total_equity": 9044569000, "shares_outstanding": 152086000, "operating_cash_flow": 391744000, "stock_based_compensation": 62634000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 220093000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -221411000, "dividends_paid": 17161000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -248460000, "free_cash_flow": 611837000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "329623000", "ebitda": "338779000", "netIncome": "231431000", "grossProfit": "1107329000", "depreciation": "None", "totalRevenue": "7874787000", "costOfRevenue": "6767458000", "interestIncome": "2908000", "incomeBeforeTax": "256356000", "interestExpense": "73267000", "operatingIncome": "334222000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "24925000", "reportedCurrency": "USD", "netInterestIncome": "-70359000", "nonInterestIncome": "None", "operatingExpenses": "773107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6767458000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "9156000", "sellingGeneralAndAdministrative": "620726000", "netIncomeFromContinuingOperations": "231431000" }, "balance": { "goodwill": "7405347000", "inventory": "446891000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "25746618000", "longTermDebt": "5201920000", "shortTermDebt": "805506000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "2724223000", "reportedCurrency": "USD", "retainedEarnings": "6877841000", "totalLiabilities": "16603701000", "otherCurrentAssets": "2243019000", "totalCurrentAssets": "10652637000", "currentLongTermDebt": "689694000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7597966000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15093981000", "currentAccountsPayable": "2915840000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1117753000", "totalShareholderEquity": "9044569000", "capitalLeaseObligations": "428059000", "otherCurrentLiabilities": "8578523000", "totalCurrentLiabilities": "9384029000", "otherNonCurrentLiabilities": "1190646000", "totalNonCurrentLiabilities": "7219672000", "cashAndShortTermInvestments": "364761000", "commonStockSharesOutstanding": "152086000", "intangibleAssetsExcludingGoodwill": "2724223000", "cashAndCashEquivalentsAtCarryingValue": "364761000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "231431000", "profitLoss": "None", "dividendPayout": "17161000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-76750000", "operatingCashflow": "391744000", "capitalExpenditures": "220093000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-248460000", "cashflowFromInvestment": "-221411000", "stockBasedCompensation": "62634000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "17161000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-143523000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "265675000", "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": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "income_statement": { "revenue": 7840000000, "cost_of_revenue": 6855000000, "gross_profit": 985000000, "ebit": 515748000, "ebitda": 640748000, "pretax_income": 440000000, "tax_provision": 124500000, "net_income": 315500000, "net_income_to_common": 315500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 439508000, "total_current_assets": 9903417000, "total_assets": 24926901000, "short_term_debt": 878275000, "long_term_debt": 5231008000, "total_debt": 6109283000, "total_liabilities": 15899027000, "total_equity": 8938249000, "shares_outstanding": 151682692, "goodwill_and_intangibles": 10223416000 }, "cash_flow": { "operating_cash_flow": 1127565000, "capital_expenditure": 193594000, "free_cash_flow": 1321159000, "dividends_paid": 15029000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319305, "ticker_id": 3248, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "515748000", "ebitda": "640748000", "netIncome": "315500000", "grossProfit": "985000000", "depreciation": "None", "totalRevenue": "7840000000", "costOfRevenue": "6855000000", "interestIncome": "79861000", "incomeBeforeTax": "440000000", "interestExpense": "75748000", "operatingIncome": "485000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "124500000", "reportedCurrency": "USD", "netInterestIncome": "-71391000", "nonInterestIncome": "None", "operatingExpenses": "500000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6855000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125000000", "sellingGeneralAndAdministrative": "500000000", "netIncomeFromContinuingOperations": "316586000" }, "balance": { "goodwill": "7317228000", "inventory": "370372000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "24926901000", "longTermDebt": "5231008000", "shortTermDebt": "878275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2906188000", "reportedCurrency": "USD", "retainedEarnings": "6673990000", "totalLiabilities": "15899027000", "otherCurrentAssets": "2246446000", "totalCurrentAssets": "9903417000", "currentLongTermDebt": "763898000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6847091000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15023484000", "currentAccountsPayable": "2832600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3856018000", "shortLongTermDebtTotal": "1187946000", "totalShareholderEquity": "8938249000", "capitalLeaseObligations": "424048000", "otherCurrentLiabilities": "7837923000", "totalCurrentLiabilities": "8716198000", "otherNonCurrentLiabilities": "1139524000", "totalNonCurrentLiabilities": "7182829000", "cashAndShortTermInvestments": "439508000", "commonStockSharesOutstanding": "151682692", "intangibleAssetsExcludingGoodwill": "2906188000", "cashAndCashEquivalentsAtCarryingValue": "439508000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "315450000", "profitLoss": "None", "dividendPayout": "15029000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-50922000", "operatingCashflow": "1127565000", "capitalExpenditures": "193594000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "243575000", "cashflowFromInvestment": "-1545288000", "stockBasedCompensation": "52826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15029000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-134555000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "253684000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7840000000, "cost_of_revenue": 6855000000, "gross_profit": 985000000, "research_and_development": null, "selling_general_admin": 500000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 515748000, "depreciation_amortisation": 125000000, "ebitda": 640748000, "interest_expense": 75748000, "interest_income": null, "other_non_operating": null, "pretax_income": 440000000, "tax_provision": 124500000, "effective_tax_rate": null, "net_income": 315500000, "net_income_continuing_ops": 316586000, "net_income_to_common": 315500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 439508000, "short_term_investments": null, "net_receivables": 6847091000, "inventory": 370372000, "other_current_assets": null, "total_current_assets": 9903417000, "net_ppe": null, "goodwill": 7317228000, "intangible_assets": 2906188000, "goodwill_and_intangibles": 10223416000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 15023484000, "total_assets": 24926901000, "short_term_debt": 878275000, "accounts_payable": 2832600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 8716198000, "long_term_debt": 5231008000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7182829000, "total_liabilities": 15899027000, "total_debt": 6109283000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6673990000, "total_equity": 8938249000, "shares_outstanding": 151682692, "operating_cash_flow": 1127565000, "stock_based_compensation": 52826000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 193594000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1545288000, "dividends_paid": 15029000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 243575000, "free_cash_flow": 1321159000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "515748000", "ebitda": "640748000", "netIncome": "315500000", "grossProfit": "985000000", "depreciation": "None", "totalRevenue": "7840000000", "costOfRevenue": "6855000000", "interestIncome": "79861000", "incomeBeforeTax": "440000000", "interestExpense": "75748000", "operatingIncome": "485000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "124500000", "reportedCurrency": "USD", "netInterestIncome": "-71391000", "nonInterestIncome": "None", "operatingExpenses": "500000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6855000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125000000", "sellingGeneralAndAdministrative": "500000000", "netIncomeFromContinuingOperations": "316586000" }, "balance": { "goodwill": "7317228000", "inventory": "370372000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "24926901000", "longTermDebt": "5231008000", "shortTermDebt": "878275000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "2906188000", "reportedCurrency": "USD", "retainedEarnings": "6673990000", "totalLiabilities": "15899027000", "otherCurrentAssets": "2246446000", "totalCurrentAssets": "9903417000", "currentLongTermDebt": "763898000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6847091000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "15023484000", "currentAccountsPayable": "2832600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3856018000", "shortLongTermDebtTotal": "1187946000", "totalShareholderEquity": "8938249000", "capitalLeaseObligations": "424048000", "otherCurrentLiabilities": "7837923000", "totalCurrentLiabilities": "8716198000", "otherNonCurrentLiabilities": "1139524000", "totalNonCurrentLiabilities": "7182829000", "cashAndShortTermInvestments": "439508000", "commonStockSharesOutstanding": "151682692", "intangibleAssetsExcludingGoodwill": "2906188000", "cashAndCashEquivalentsAtCarryingValue": "439508000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "315450000", "profitLoss": "None", "dividendPayout": "15029000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-50922000", "operatingCashflow": "1127565000", "capitalExpenditures": "193594000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "243575000", "cashflowFromInvestment": "-1545288000", "stockBasedCompensation": "52826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15029000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-134555000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "253684000", "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": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "income_statement": { "revenue": 7505141000, "cost_of_revenue": 6414974000, "gross_profit": 1090167000, "ebit": 534250000, "ebitda": 834964000, "pretax_income": 462444000, "tax_provision": 119605000, "net_income": 339420000, "net_income_to_common": 339420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 610387000, "total_current_assets": 9469267000, "total_assets": 22743766000, "short_term_debt": 204854000, "long_term_debt": 5532252000, "total_debt": 5737106000, "total_liabilities": 14339980000, "total_equity": 8395778000, "shares_outstanding": 151496000, "goodwill_and_intangibles": 9026038000 }, "cash_flow": { "operating_cash_flow": 563496000, "capital_expenditure": 142449000, "free_cash_flow": 705945000, "dividends_paid": 15069000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319307, "ticker_id": 3248, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "534250000", "ebitda": "834964000", "netIncome": "339420000", "grossProfit": "1090167000", "depreciation": "None", "totalRevenue": "7505141000", "costOfRevenue": "6414974000", "interestIncome": "3722000", "incomeBeforeTax": "462444000", "interestExpense": "71806000", "operatingIncome": "517217000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "119605000", "reportedCurrency": "USD", "netInterestIncome": "-68084000", "nonInterestIncome": "None", "operatingExpenses": "572950000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6414974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "300714000", "sellingGeneralAndAdministrative": "572950000", "netIncomeFromContinuingOperations": "342839000" }, "balance": { "goodwill": "6701458000", "inventory": "333710000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "22743766000", "longTermDebt": "5532252000", "shortTermDebt": "204854000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2324580000", "reportedCurrency": "USD", "retainedEarnings": "6375282000", "totalLiabilities": "14339980000", "otherCurrentAssets": "605187000", "totalCurrentAssets": "9469267000", "currentLongTermDebt": "97351000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7919983000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13274499000", "currentAccountsPayable": "4394186000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3344925000", "shortLongTermDebtTotal": "6018080000", "totalShareholderEquity": "8395778000", "capitalLeaseObligations": "388477000", "otherCurrentLiabilities": "2445429000", "totalCurrentLiabilities": "7044469000", "otherNonCurrentLiabilities": "1030456000", "totalNonCurrentLiabilities": "7295511000", "cashAndShortTermInvestments": "610387000", "commonStockSharesOutstanding": "151496000", "intangibleAssetsExcludingGoodwill": "2324580000", "cashAndCashEquivalentsAtCarryingValue": "610387000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "339420000", "profitLoss": "None", "dividendPayout": "15069000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-45139000", "operatingCashflow": "563496000", "capitalExpenditures": "142449000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "844662000", "cashflowFromInvestment": "-1305140000", "stockBasedCompensation": "46899000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15069000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-134555000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "237070000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 7505141000, "cost_of_revenue": 6414974000, "gross_profit": 1090167000, "research_and_development": null, "selling_general_admin": 572950000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 534250000, "depreciation_amortisation": 300714000, "ebitda": 834964000, "interest_expense": 71806000, "interest_income": null, "other_non_operating": null, "pretax_income": 462444000, "tax_provision": 119605000, "effective_tax_rate": null, "net_income": 339420000, "net_income_continuing_ops": 342839000, "net_income_to_common": 339420000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 610387000, "short_term_investments": null, "net_receivables": 7919983000, "inventory": 333710000, "other_current_assets": null, "total_current_assets": 9469267000, "net_ppe": null, "goodwill": 6701458000, "intangible_assets": 2324580000, "goodwill_and_intangibles": 9026038000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 13274499000, "total_assets": 22743766000, "short_term_debt": 204854000, "accounts_payable": 4394186000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 7044469000, "long_term_debt": 5532252000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 7295511000, "total_liabilities": 14339980000, "total_debt": 5737106000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6375282000, "total_equity": 8395778000, "shares_outstanding": 151496000, "operating_cash_flow": 563496000, "stock_based_compensation": 46899000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 142449000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1305140000, "dividends_paid": 15069000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 844662000, "free_cash_flow": 705945000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "534250000", "ebitda": "834964000", "netIncome": "339420000", "grossProfit": "1090167000", "depreciation": "None", "totalRevenue": "7505141000", "costOfRevenue": "6414974000", "interestIncome": "3722000", "incomeBeforeTax": "462444000", "interestExpense": "71806000", "operatingIncome": "517217000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "119605000", "reportedCurrency": "USD", "netInterestIncome": "-68084000", "nonInterestIncome": "None", "operatingExpenses": "572950000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "6414974000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "300714000", "sellingGeneralAndAdministrative": "572950000", "netIncomeFromContinuingOperations": "342839000" }, "balance": { "goodwill": "6701458000", "inventory": "333710000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "22743766000", "longTermDebt": "5532252000", "shortTermDebt": "204854000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "2324580000", "reportedCurrency": "USD", "retainedEarnings": "6375282000", "totalLiabilities": "14339980000", "otherCurrentAssets": "605187000", "totalCurrentAssets": "9469267000", "currentLongTermDebt": "97351000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "7919983000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "13274499000", "currentAccountsPayable": "4394186000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3344925000", "shortLongTermDebtTotal": "6018080000", "totalShareholderEquity": "8395778000", "capitalLeaseObligations": "388477000", "otherCurrentLiabilities": "2445429000", "totalCurrentLiabilities": "7044469000", "otherNonCurrentLiabilities": "1030456000", "totalNonCurrentLiabilities": "7295511000", "cashAndShortTermInvestments": "610387000", "commonStockSharesOutstanding": "151496000", "intangibleAssetsExcludingGoodwill": "2324580000", "cashAndCashEquivalentsAtCarryingValue": "610387000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "339420000", "profitLoss": "None", "dividendPayout": "15069000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-45139000", "operatingCashflow": "563496000", "capitalExpenditures": "142449000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "844662000", "cashflowFromInvestment": "-1305140000", "stockBasedCompensation": "46899000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15069000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-134555000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "237070000", "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": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "income_statement": { "revenue": 6773007000, "cost_of_revenue": 5878611000, "gross_profit": 894396000, "ebit": 378202000, "ebitda": 590105000, "pretax_income": 318623000, "tax_provision": 85100000, "net_income": 229250000, "net_income_to_common": 229250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 509460000, "total_current_assets": 8177557000, "total_assets": 19891264000, "short_term_debt": 187044000, "long_term_debt": 4653843000, "total_debt": 4840887000, "total_liabilities": 12022490000, "total_equity": 7857602000, "shares_outstanding": 150937000, "goodwill_and_intangibles": 7598734000 }, "cash_flow": { "operating_cash_flow": 295711000, "capital_expenditure": 140349000, "free_cash_flow": 436060000, "dividends_paid": 14854000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319308, "ticker_id": 3248, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "378202000", "ebitda": "590105000", "netIncome": "229250000", "grossProfit": "894396000", "depreciation": "None", "totalRevenue": "6773007000", "costOfRevenue": "5878611000", "interestIncome": "3782000", "incomeBeforeTax": "318623000", "interestExpense": "59579000", "operatingIncome": "390640000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "85100000", "reportedCurrency": "USD", "netInterestIncome": "-55797000", "nonInterestIncome": "None", "operatingExpenses": "503756000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5878611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211903000", "sellingGeneralAndAdministrative": "528355000", "netIncomeFromContinuingOperations": "233523000" }, "balance": { "goodwill": "5673791000", "inventory": "286910000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "19891264000", "longTermDebt": "4653843000", "shortTermDebt": "187044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1924943000", "reportedCurrency": "USD", "retainedEarnings": "6050601000", "totalLiabilities": "12022490000", "otherCurrentAssets": "647746000", "totalCurrentAssets": "8177557000", "currentLongTermDebt": "86782000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6733441000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11713707000", "currentAccountsPayable": "2344092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3230481000", "shortLongTermDebtTotal": "5107390000", "totalShareholderEquity": "7857602000", "capitalLeaseObligations": "366765000", "otherCurrentLiabilities": "1306630000", "totalCurrentLiabilities": "5977256000", "otherNonCurrentLiabilities": "758886000", "totalNonCurrentLiabilities": "6045234000", "cashAndShortTermInvestments": "509460000", "commonStockSharesOutstanding": "150937000", "intangibleAssetsExcludingGoodwill": "1924943000", "cashAndCashEquivalentsAtCarryingValue": "509460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "233523000", "profitLoss": "None", "dividendPayout": "14854000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-22914000", "operatingCashflow": "295711000", "capitalExpenditures": "140349000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "134393000", "cashflowFromInvestment": "-459925000", "stockBasedCompensation": "44071000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14854000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15987000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "211903000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6773007000, "cost_of_revenue": 5878611000, "gross_profit": 894396000, "research_and_development": null, "selling_general_admin": 528355000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 378202000, "depreciation_amortisation": 211903000, "ebitda": 590105000, "interest_expense": 59579000, "interest_income": null, "other_non_operating": null, "pretax_income": 318623000, "tax_provision": 85100000, "effective_tax_rate": null, "net_income": 229250000, "net_income_continuing_ops": 233523000, "net_income_to_common": 229250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 509460000, "short_term_investments": null, "net_receivables": 6733441000, "inventory": 286910000, "other_current_assets": null, "total_current_assets": 8177557000, "net_ppe": null, "goodwill": 5673791000, "intangible_assets": 1924943000, "goodwill_and_intangibles": 7598734000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11713707000, "total_assets": 19891264000, "short_term_debt": 187044000, "accounts_payable": 2344092000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5977256000, "long_term_debt": 4653843000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 6045234000, "total_liabilities": 12022490000, "total_debt": 4840887000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 6050601000, "total_equity": 7857602000, "shares_outstanding": 150937000, "operating_cash_flow": 295711000, "stock_based_compensation": 44071000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 140349000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -459925000, "dividends_paid": 14854000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 134393000, "free_cash_flow": 436060000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "378202000", "ebitda": "590105000", "netIncome": "229250000", "grossProfit": "894396000", "depreciation": "None", "totalRevenue": "6773007000", "costOfRevenue": "5878611000", "interestIncome": "3782000", "incomeBeforeTax": "318623000", "interestExpense": "59579000", "operatingIncome": "390640000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "85100000", "reportedCurrency": "USD", "netInterestIncome": "-55797000", "nonInterestIncome": "None", "operatingExpenses": "503756000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5878611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "211903000", "sellingGeneralAndAdministrative": "528355000", "netIncomeFromContinuingOperations": "233523000" }, "balance": { "goodwill": "5673791000", "inventory": "286910000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "19891264000", "longTermDebt": "4653843000", "shortTermDebt": "187044000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1924943000", "reportedCurrency": "USD", "retainedEarnings": "6050601000", "totalLiabilities": "12022490000", "otherCurrentAssets": "647746000", "totalCurrentAssets": "8177557000", "currentLongTermDebt": "86782000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6733441000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11713707000", "currentAccountsPayable": "2344092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3230481000", "shortLongTermDebtTotal": "5107390000", "totalShareholderEquity": "7857602000", "capitalLeaseObligations": "366765000", "otherCurrentLiabilities": "1306630000", "totalCurrentLiabilities": "5977256000", "otherNonCurrentLiabilities": "758886000", "totalNonCurrentLiabilities": "6045234000", "cashAndShortTermInvestments": "509460000", "commonStockSharesOutstanding": "150937000", "intangibleAssetsExcludingGoodwill": "1924943000", "cashAndCashEquivalentsAtCarryingValue": "509460000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "233523000", "profitLoss": "None", "dividendPayout": "14854000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-22914000", "operatingCashflow": "295711000", "capitalExpenditures": "140349000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "134393000", "cashflowFromInvestment": "-459925000", "stockBasedCompensation": "44071000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14854000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15987000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "211903000", "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": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "income_statement": { "revenue": 6233334000, "cost_of_revenue": 5508859000, "gross_profit": 724475000, "ebit": 243161000, "ebitda": 450837000, "pretax_income": 188849000, "tax_provision": 39880000, "net_income": 144258000, "net_income_to_common": 144258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 520561000, "total_current_assets": 7829753000, "total_assets": 19134546000, "short_term_debt": 166543000, "long_term_debt": 4360007000, "total_debt": 4526550000, "total_liabilities": 11662174000, "total_equity": 7456660000, "shares_outstanding": 150964000, "goodwill_and_intangibles": 7518749000 }, "cash_flow": { "operating_cash_flow": 243198000, "capital_expenditure": 132762000, "free_cash_flow": 375960000, "dividends_paid": 15464000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319309, "ticker_id": 3248, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "243161000", "ebitda": "450837000", "netIncome": "144258000", "grossProfit": "724475000", "depreciation": "None", "totalRevenue": "6233334000", "costOfRevenue": "5508859000", "interestIncome": "3841000", "incomeBeforeTax": "188849000", "interestExpense": "54312000", "operatingIncome": "244284000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "39880000", "reportedCurrency": "USD", "netInterestIncome": "-50471000", "nonInterestIncome": "None", "operatingExpenses": "480191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5508859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "207676000", "sellingGeneralAndAdministrative": "493966000", "netIncomeFromContinuingOperations": "148969000" }, "balance": { "goodwill": "5560211000", "inventory": "263086000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "19134546000", "longTermDebt": "4360007000", "shortTermDebt": "166543000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1958538000", "reportedCurrency": "USD", "retainedEarnings": "5836455000", "totalLiabilities": "11662174000", "otherCurrentAssets": "497343000", "totalCurrentAssets": "7829753000", "currentLongTermDebt": "73716000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6548763000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11304793000", "currentAccountsPayable": "2190031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3096848000", "shortLongTermDebtTotal": "4747753000", "totalShareholderEquity": "7456660000", "capitalLeaseObligations": "314030000", "otherCurrentLiabilities": "1477479000", "totalCurrentLiabilities": "5985606000", "otherNonCurrentLiabilities": "720135000", "totalNonCurrentLiabilities": "5676568000", "cashAndShortTermInvestments": "520561000", "commonStockSharesOutstanding": "150964000", "intangibleAssetsExcludingGoodwill": "1958538000", "cashAndCashEquivalentsAtCarryingValue": "520561000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148969000", "profitLoss": "None", "dividendPayout": "15464000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2768000", "operatingCashflow": "243198000", "capitalExpenditures": "132762000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52354000", "cashflowFromInvestment": "-520621000", "stockBasedCompensation": "38151000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15464000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-118568000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "207676000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6233334000, "cost_of_revenue": 5508859000, "gross_profit": 724475000, "research_and_development": null, "selling_general_admin": 493966000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 243161000, "depreciation_amortisation": 207676000, "ebitda": 450837000, "interest_expense": 54312000, "interest_income": null, "other_non_operating": null, "pretax_income": 188849000, "tax_provision": 39880000, "effective_tax_rate": null, "net_income": 144258000, "net_income_continuing_ops": 148969000, "net_income_to_common": 144258000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 520561000, "short_term_investments": null, "net_receivables": 6548763000, "inventory": 263086000, "other_current_assets": null, "total_current_assets": 7829753000, "net_ppe": null, "goodwill": 5560211000, "intangible_assets": 1958538000, "goodwill_and_intangibles": 7518749000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 11304793000, "total_assets": 19134546000, "short_term_debt": 166543000, "accounts_payable": 2190031000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5985606000, "long_term_debt": 4360007000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5676568000, "total_liabilities": 11662174000, "total_debt": 4526550000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5836455000, "total_equity": 7456660000, "shares_outstanding": 150964000, "operating_cash_flow": 243198000, "stock_based_compensation": 38151000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 132762000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -520621000, "dividends_paid": 15464000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 52354000, "free_cash_flow": 375960000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "243161000", "ebitda": "450837000", "netIncome": "144258000", "grossProfit": "724475000", "depreciation": "None", "totalRevenue": "6233334000", "costOfRevenue": "5508859000", "interestIncome": "3841000", "incomeBeforeTax": "188849000", "interestExpense": "54312000", "operatingIncome": "244284000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "39880000", "reportedCurrency": "USD", "netInterestIncome": "-50471000", "nonInterestIncome": "None", "operatingExpenses": "480191000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5508859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "207676000", "sellingGeneralAndAdministrative": "493966000", "netIncomeFromContinuingOperations": "148969000" }, "balance": { "goodwill": "5560211000", "inventory": "263086000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "19134546000", "longTermDebt": "4360007000", "shortTermDebt": "166543000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1958538000", "reportedCurrency": "USD", "retainedEarnings": "5836455000", "totalLiabilities": "11662174000", "otherCurrentAssets": "497343000", "totalCurrentAssets": "7829753000", "currentLongTermDebt": "73716000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6548763000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "11304793000", "currentAccountsPayable": "2190031000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3096848000", "shortLongTermDebtTotal": "4747753000", "totalShareholderEquity": "7456660000", "capitalLeaseObligations": "314030000", "otherCurrentLiabilities": "1477479000", "totalCurrentLiabilities": "5985606000", "otherNonCurrentLiabilities": "720135000", "totalNonCurrentLiabilities": "5676568000", "cashAndShortTermInvestments": "520561000", "commonStockSharesOutstanding": "150964000", "intangibleAssetsExcludingGoodwill": "1958538000", "cashAndCashEquivalentsAtCarryingValue": "520561000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148969000", "profitLoss": "None", "dividendPayout": "15464000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-2768000", "operatingCashflow": "243198000", "capitalExpenditures": "132762000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "52354000", "cashflowFromInvestment": "-520621000", "stockBasedCompensation": "38151000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15464000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-118568000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "207676000", "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": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "income_statement": { "revenue": 6553422000, "cost_of_revenue": 5605868000, "gross_profit": 947554000, "ebit": 472662000, "ebitda": 685312000, "pretax_income": 416318000, "tax_provision": 106031000, "net_income": 305120000, "net_income_to_common": 305120000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 741960000, "total_current_assets": 7851033000, "total_assets": 18683894000, "short_term_debt": 156842000, "long_term_debt": 4099756000, "total_debt": 4256598000, "total_liabilities": 11354177000, "total_equity": 7317731000, "shares_outstanding": 150618000, "goodwill_and_intangibles": 7176980000 }, "cash_flow": { "operating_cash_flow": 712015000, "capital_expenditure": 146985000, "free_cash_flow": 859000000, "dividends_paid": 13427000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319310, "ticker_id": 3248, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "472662000", "ebitda": "685312000", "netIncome": "305120000", "grossProfit": "947554000", "depreciation": "None", "totalRevenue": "6553422000", "costOfRevenue": "5605868000", "interestIncome": "13587000", "incomeBeforeTax": "416318000", "interestExpense": "56344000", "operatingIncome": "445907000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "106031000", "reportedCurrency": "USD", "netInterestIncome": "-42757000", "nonInterestIncome": "None", "operatingExpenses": "501647000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5605868000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212650000", "sellingGeneralAndAdministrative": "506180000", "netIncomeFromContinuingOperations": "310287000" }, "balance": { "goodwill": "5316443000", "inventory": "260181000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "18683894000", "longTermDebt": "4099756000", "shortTermDebt": "156842000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1860537000", "reportedCurrency": "USD", "retainedEarnings": "5707286000", "totalLiabilities": "11354177000", "otherCurrentAssets": "469338000", "totalCurrentAssets": "7851033000", "currentLongTermDebt": "62680000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6379554000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10832861000", "currentAccountsPayable": "2096125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3000172000", "shortLongTermDebtTotal": "4478957000", "totalShareholderEquity": "7317731000", "capitalLeaseObligations": "316521000", "otherCurrentLiabilities": "1626218000", "totalCurrentLiabilities": "6028513000", "otherNonCurrentLiabilities": "650281000", "totalNonCurrentLiabilities": "5325664000", "cashAndShortTermInvestments": "741960000", "commonStockSharesOutstanding": "150618000", "intangibleAssetsExcludingGoodwill": "1860537000", "cashAndCashEquivalentsAtCarryingValue": "741960000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "310287000", "profitLoss": "None", "dividendPayout": "13427000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "11215000", "operatingCashflow": "712015000", "capitalExpenditures": "146985000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-533063000", "cashflowFromInvestment": "-167171000", "stockBasedCompensation": "39711000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13427000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14925000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "212650000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6553422000, "cost_of_revenue": 5605868000, "gross_profit": 947554000, "research_and_development": null, "selling_general_admin": 506180000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 472662000, "depreciation_amortisation": 212650000, "ebitda": 685312000, "interest_expense": 56344000, "interest_income": null, "other_non_operating": null, "pretax_income": 416318000, "tax_provision": 106031000, "effective_tax_rate": null, "net_income": 305120000, "net_income_continuing_ops": 310287000, "net_income_to_common": 305120000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 741960000, "short_term_investments": null, "net_receivables": 6379554000, "inventory": 260181000, "other_current_assets": null, "total_current_assets": 7851033000, "net_ppe": null, "goodwill": 5316443000, "intangible_assets": 1860537000, "goodwill_and_intangibles": 7176980000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10832861000, "total_assets": 18683894000, "short_term_debt": 156842000, "accounts_payable": 2096125000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6028513000, "long_term_debt": 4099756000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5325664000, "total_liabilities": 11354177000, "total_debt": 4256598000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5707286000, "total_equity": 7317731000, "shares_outstanding": 150618000, "operating_cash_flow": 712015000, "stock_based_compensation": 39711000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 146985000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -167171000, "dividends_paid": 13427000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -533063000, "free_cash_flow": 859000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "472662000", "ebitda": "685312000", "netIncome": "305120000", "grossProfit": "947554000", "depreciation": "None", "totalRevenue": "6553422000", "costOfRevenue": "5605868000", "interestIncome": "13587000", "incomeBeforeTax": "416318000", "interestExpense": "56344000", "operatingIncome": "445907000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "106031000", "reportedCurrency": "USD", "netInterestIncome": "-42757000", "nonInterestIncome": "None", "operatingExpenses": "501647000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5605868000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "212650000", "sellingGeneralAndAdministrative": "506180000", "netIncomeFromContinuingOperations": "310287000" }, "balance": { "goodwill": "5316443000", "inventory": "260181000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "18683894000", "longTermDebt": "4099756000", "shortTermDebt": "156842000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1860537000", "reportedCurrency": "USD", "retainedEarnings": "5707286000", "totalLiabilities": "11354177000", "otherCurrentAssets": "469338000", "totalCurrentAssets": "7851033000", "currentLongTermDebt": "62680000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6379554000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10832861000", "currentAccountsPayable": "2096125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3000172000", "shortLongTermDebtTotal": "4478957000", "totalShareholderEquity": "7317731000", "capitalLeaseObligations": "316521000", "otherCurrentLiabilities": "1626218000", "totalCurrentLiabilities": "6028513000", "otherNonCurrentLiabilities": "650281000", "totalNonCurrentLiabilities": "5325664000", "cashAndShortTermInvestments": "741960000", "commonStockSharesOutstanding": "150618000", "intangibleAssetsExcludingGoodwill": "1860537000", "cashAndCashEquivalentsAtCarryingValue": "741960000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "310287000", "profitLoss": "None", "dividendPayout": "13427000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "11215000", "operatingCashflow": "712015000", "capitalExpenditures": "146985000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-533063000", "cashflowFromInvestment": "-167171000", "stockBasedCompensation": "39711000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13427000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14925000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "212650000", "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": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "income_statement": { "revenue": 6493167000, "cost_of_revenue": 5591019000, "gross_profit": 902148000, "ebit": 441392000, "ebitda": 641793000, "pretax_income": 381442000, "tax_provision": 82421000, "net_income": 293185000, "net_income_to_common": 293185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 764067000, "total_current_assets": 8046049000, "total_assets": 18866300000, "short_term_debt": 650923000, "long_term_debt": 4131843000, "total_debt": 4782766000, "total_liabilities": 11777275000, "total_equity": 7070617000, "shares_outstanding": 150556000, "goodwill_and_intangibles": 7248859000 }, "cash_flow": { "operating_cash_flow": 739914000, "capital_expenditure": 212498000, "free_cash_flow": 952412000, "dividends_paid": 13763000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319312, "ticker_id": 3248, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "441392000", "ebitda": "641793000", "netIncome": "293185000", "grossProfit": "902148000", "depreciation": "None", "totalRevenue": "6493167000", "costOfRevenue": "5591019000", "interestIncome": "7237000", "incomeBeforeTax": "381442000", "interestExpense": "59950000", "operatingIncome": "425985000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "82421000", "reportedCurrency": "USD", "netInterestIncome": "-52713000", "nonInterestIncome": "None", "operatingExpenses": "476163000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5591019000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "200401000", "sellingGeneralAndAdministrative": "483878000", "netIncomeFromContinuingOperations": "299021000" }, "balance": { "goodwill": "5282170000", "inventory": "275852000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "18866300000", "longTermDebt": "4131843000", "shortTermDebt": "650923000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1966689000", "reportedCurrency": "USD", "retainedEarnings": "5417240000", "totalLiabilities": "11777275000", "otherCurrentAssets": "527382000", "totalCurrentAssets": "8046049000", "currentLongTermDebt": "556238000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6478748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10820251000", "currentAccountsPayable": "2317040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2952253000", "shortLongTermDebtTotal": "5007048000", "totalShareholderEquity": "7070617000", "capitalLeaseObligations": "318967000", "otherCurrentLiabilities": "1681987000", "totalCurrentLiabilities": "6525338000", "otherNonCurrentLiabilities": "558787000", "totalNonCurrentLiabilities": "5251937000", "cashAndShortTermInvestments": "764067000", "commonStockSharesOutstanding": "150556000", "intangibleAssetsExcludingGoodwill": "1966689000", "cashAndCashEquivalentsAtCarryingValue": "764067000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "299021000", "profitLoss": "None", "dividendPayout": "13763000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-29451000", "operatingCashflow": "739914000", "capitalExpenditures": "212498000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1033725000", "cashflowFromInvestment": "-1537888000", "stockBasedCompensation": "38234000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13763000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62828000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "200401000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 6493167000, "cost_of_revenue": 5591019000, "gross_profit": 902148000, "research_and_development": null, "selling_general_admin": 483878000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 441392000, "depreciation_amortisation": 200401000, "ebitda": 641793000, "interest_expense": 59950000, "interest_income": null, "other_non_operating": null, "pretax_income": 381442000, "tax_provision": 82421000, "effective_tax_rate": null, "net_income": 293185000, "net_income_continuing_ops": 299021000, "net_income_to_common": 293185000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 764067000, "short_term_investments": null, "net_receivables": 6478748000, "inventory": 275852000, "other_current_assets": null, "total_current_assets": 8046049000, "net_ppe": null, "goodwill": 5282170000, "intangible_assets": 1966689000, "goodwill_and_intangibles": 7248859000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 10820251000, "total_assets": 18866300000, "short_term_debt": 650923000, "accounts_payable": 2317040000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 6525338000, "long_term_debt": 4131843000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5251937000, "total_liabilities": 11777275000, "total_debt": 4782766000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5417240000, "total_equity": 7070617000, "shares_outstanding": 150556000, "operating_cash_flow": 739914000, "stock_based_compensation": 38234000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 212498000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1537888000, "dividends_paid": 13763000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1033725000, "free_cash_flow": 952412000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "441392000", "ebitda": "641793000", "netIncome": "293185000", "grossProfit": "902148000", "depreciation": "None", "totalRevenue": "6493167000", "costOfRevenue": "5591019000", "interestIncome": "7237000", "incomeBeforeTax": "381442000", "interestExpense": "59950000", "operatingIncome": "425985000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "82421000", "reportedCurrency": "USD", "netInterestIncome": "-52713000", "nonInterestIncome": "None", "operatingExpenses": "476163000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5591019000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "200401000", "sellingGeneralAndAdministrative": "483878000", "netIncomeFromContinuingOperations": "299021000" }, "balance": { "goodwill": "5282170000", "inventory": "275852000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "18866300000", "longTermDebt": "4131843000", "shortTermDebt": "650923000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1966689000", "reportedCurrency": "USD", "retainedEarnings": "5417240000", "totalLiabilities": "11777275000", "otherCurrentAssets": "527382000", "totalCurrentAssets": "8046049000", "currentLongTermDebt": "556238000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "6478748000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "10820251000", "currentAccountsPayable": "2317040000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2952253000", "shortLongTermDebtTotal": "5007048000", "totalShareholderEquity": "7070617000", "capitalLeaseObligations": "318967000", "otherCurrentLiabilities": "1681987000", "totalCurrentLiabilities": "6525338000", "otherNonCurrentLiabilities": "558787000", "totalNonCurrentLiabilities": "5251937000", "cashAndShortTermInvestments": "764067000", "commonStockSharesOutstanding": "150556000", "intangibleAssetsExcludingGoodwill": "1966689000", "cashAndCashEquivalentsAtCarryingValue": "764067000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "299021000", "profitLoss": "None", "dividendPayout": "13763000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-29451000", "operatingCashflow": "739914000", "capitalExpenditures": "212498000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "1033725000", "cashflowFromInvestment": "-1537888000", "stockBasedCompensation": "38234000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13763000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62828000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "200401000", "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": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "income_statement": { "revenue": 5594387000, "cost_of_revenue": 4862270000, "gross_profit": 732117000, "ebit": 312404000, "ebitda": 475269000, "pretax_income": 267083000, "tax_provision": 75199000, "net_income": 188159000, "net_income_to_common": 188159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 518140000, "total_current_assets": 6887553000, "total_assets": 15929150000, "short_term_debt": 633892000, "long_term_debt": 2973520000, "total_debt": 3607412000, "total_liabilities": 9348076000, "total_equity": 6567637000, "shares_outstanding": 149788000, "goodwill_and_intangibles": 5701059000 }, "cash_flow": { "operating_cash_flow": 391312000, "capital_expenditure": 161456000, "free_cash_flow": 552768000, "dividends_paid": 13261000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319313, "ticker_id": 3248, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "312404000", "ebitda": "475269000", "netIncome": "188159000", "grossProfit": "732117000", "depreciation": "None", "totalRevenue": "5594387000", "costOfRevenue": "4862270000", "interestIncome": "3557000", "incomeBeforeTax": "267083000", "interestExpense": "45321000", "operatingIncome": "308906000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "75199000", "reportedCurrency": "USD", "netInterestIncome": "-41764000", "nonInterestIncome": "None", "operatingExpenses": "423211000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4862270000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162865000", "sellingGeneralAndAdministrative": "432356000", "netIncomeFromContinuingOperations": "191884000" }, "balance": { "goodwill": "4314072000", "inventory": "235102000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "15929150000", "longTermDebt": "2973520000", "shortTermDebt": "633892000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1386987000", "reportedCurrency": "USD", "retainedEarnings": "5137587000", "totalLiabilities": "9348076000", "otherCurrentAssets": "476011000", "totalCurrentAssets": "6887553000", "currentLongTermDebt": "549260000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5658300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9041597000", "currentAccountsPayable": "2018489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3817707000", "totalShareholderEquity": "6567637000", "capitalLeaseObligations": "294927000", "otherCurrentLiabilities": "1180478000", "totalCurrentLiabilities": "5315993000", "otherNonCurrentLiabilities": "536328000", "totalNonCurrentLiabilities": "4032083000", "cashAndShortTermInvestments": "518140000", "commonStockSharesOutstanding": "149788000", "intangibleAssetsExcludingGoodwill": "1386987000", "cashAndCashEquivalentsAtCarryingValue": "518140000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "191884000", "profitLoss": "None", "dividendPayout": "13261000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "13708000", "operatingCashflow": "391312000", "capitalExpenditures": "161456000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-203254000", "cashflowFromInvestment": "-202652000", "stockBasedCompensation": "37250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13261000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2087000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162865000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5594387000, "cost_of_revenue": 4862270000, "gross_profit": 732117000, "research_and_development": null, "selling_general_admin": 432356000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 312404000, "depreciation_amortisation": 162865000, "ebitda": 475269000, "interest_expense": 45321000, "interest_income": null, "other_non_operating": null, "pretax_income": 267083000, "tax_provision": 75199000, "effective_tax_rate": null, "net_income": 188159000, "net_income_continuing_ops": 191884000, "net_income_to_common": 188159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 518140000, "short_term_investments": null, "net_receivables": 5658300000, "inventory": 235102000, "other_current_assets": null, "total_current_assets": 6887553000, "net_ppe": null, "goodwill": 4314072000, "intangible_assets": 1386987000, "goodwill_and_intangibles": 5701059000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 9041597000, "total_assets": 15929150000, "short_term_debt": 633892000, "accounts_payable": 2018489000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5315993000, "long_term_debt": 2973520000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4032083000, "total_liabilities": 9348076000, "total_debt": 3607412000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5137587000, "total_equity": 6567637000, "shares_outstanding": 149788000, "operating_cash_flow": 391312000, "stock_based_compensation": 37250000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 161456000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -202652000, "dividends_paid": 13261000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -203254000, "free_cash_flow": 552768000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "312404000", "ebitda": "475269000", "netIncome": "188159000", "grossProfit": "732117000", "depreciation": "None", "totalRevenue": "5594387000", "costOfRevenue": "4862270000", "interestIncome": "3557000", "incomeBeforeTax": "267083000", "interestExpense": "45321000", "operatingIncome": "308906000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "75199000", "reportedCurrency": "USD", "netInterestIncome": "-41764000", "nonInterestIncome": "None", "operatingExpenses": "423211000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4862270000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162865000", "sellingGeneralAndAdministrative": "432356000", "netIncomeFromContinuingOperations": "191884000" }, "balance": { "goodwill": "4314072000", "inventory": "235102000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "15929150000", "longTermDebt": "2973520000", "shortTermDebt": "633892000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1386987000", "reportedCurrency": "USD", "retainedEarnings": "5137587000", "totalLiabilities": "9348076000", "otherCurrentAssets": "476011000", "totalCurrentAssets": "6887553000", "currentLongTermDebt": "549260000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5658300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "9041597000", "currentAccountsPayable": "2018489000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "3817707000", "totalShareholderEquity": "6567637000", "capitalLeaseObligations": "294927000", "otherCurrentLiabilities": "1180478000", "totalCurrentLiabilities": "5315993000", "otherNonCurrentLiabilities": "536328000", "totalNonCurrentLiabilities": "4032083000", "cashAndShortTermInvestments": "518140000", "commonStockSharesOutstanding": "149788000", "intangibleAssetsExcludingGoodwill": "1386987000", "cashAndCashEquivalentsAtCarryingValue": "518140000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "191884000", "profitLoss": "None", "dividendPayout": "13261000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "13708000", "operatingCashflow": "391312000", "capitalExpenditures": "161456000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-203254000", "cashflowFromInvestment": "-202652000", "stockBasedCompensation": "37250000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13261000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2087000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162865000", "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": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "income_statement": { "revenue": 5031819000, "cost_of_revenue": 4485836000, "gross_profit": 545983000, "ebit": 188259000, "ebitda": 354665000, "pretax_income": 147187000, "tax_provision": 21096000, "net_income": 118360000, "net_income_to_common": 118360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 531056000, "total_current_assets": 6583469000, "total_assets": 15542352000, "short_term_debt": 630511000, "long_term_debt": 3174181000, "total_debt": 3804692000, "total_liabilities": 9175083000, "total_equity": 6356623000, "shares_outstanding": 149350000, "goodwill_and_intangibles": 5692119000 }, "cash_flow": { "operating_cash_flow": 237955000, "capital_expenditure": 83139000, "free_cash_flow": 321094000, "dividends_paid": 13745000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319314, "ticker_id": 3248, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "188259000", "ebitda": "354665000", "netIncome": "118360000", "grossProfit": "545983000", "depreciation": "None", "totalRevenue": "5031819000", "costOfRevenue": "4485836000", "interestIncome": "8023000", "incomeBeforeTax": "147187000", "interestExpense": "41072000", "operatingIncome": "156614000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "21096000", "reportedCurrency": "USD", "netInterestIncome": "-33049000", "nonInterestIncome": "None", "operatingExpenses": "389369000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4485836000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166406000", "sellingGeneralAndAdministrative": "402340000", "netIncomeFromContinuingOperations": "126091000" }, "balance": { "goodwill": "4283804000", "inventory": "224341000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "15542352000", "longTermDebt": "3174181000", "shortTermDebt": "630511000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1408315000", "reportedCurrency": "USD", "retainedEarnings": "4962949000", "totalLiabilities": "9175083000", "otherCurrentAssets": "458472000", "totalCurrentAssets": "6583469000", "currentLongTermDebt": "546543000", "longTermInvestments": "None", "shortTermInvestments": "552181000", "currentNetReceivables": "5369600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8958883000", "currentAccountsPayable": "1848562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4006463000", "totalShareholderEquity": "6356623000", "capitalLeaseObligations": "285739000", "otherCurrentLiabilities": "908984000", "totalCurrentLiabilities": "4831182000", "otherNonCurrentLiabilities": "669812000", "totalNonCurrentLiabilities": "4343901000", "cashAndShortTermInvestments": "531056000", "commonStockSharesOutstanding": "149350000", "intangibleAssetsExcludingGoodwill": "1408315000", "cashAndCashEquivalentsAtCarryingValue": "531056000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126091000", "profitLoss": "None", "dividendPayout": "13745000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-34989000", "operatingCashflow": "237955000", "capitalExpenditures": "83139000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-603044000", "cashflowFromInvestment": "-386608000", "stockBasedCompensation": "35331000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13745000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75710000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166406000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5031819000, "cost_of_revenue": 4485836000, "gross_profit": 545983000, "research_and_development": null, "selling_general_admin": 402340000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 188259000, "depreciation_amortisation": 166406000, "ebitda": 354665000, "interest_expense": 41072000, "interest_income": null, "other_non_operating": null, "pretax_income": 147187000, "tax_provision": 21096000, "effective_tax_rate": null, "net_income": 118360000, "net_income_continuing_ops": 126091000, "net_income_to_common": 118360000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 531056000, "short_term_investments": 552181000, "net_receivables": 5369600000, "inventory": 224341000, "other_current_assets": null, "total_current_assets": 6583469000, "net_ppe": null, "goodwill": 4283804000, "intangible_assets": 1408315000, "goodwill_and_intangibles": 5692119000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8958883000, "total_assets": 15542352000, "short_term_debt": 630511000, "accounts_payable": 1848562000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4831182000, "long_term_debt": 3174181000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4343901000, "total_liabilities": 9175083000, "total_debt": 3804692000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4962949000, "total_equity": 6356623000, "shares_outstanding": 149350000, "operating_cash_flow": 237955000, "stock_based_compensation": 35331000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 83139000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -386608000, "dividends_paid": 13745000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -603044000, "free_cash_flow": 321094000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "188259000", "ebitda": "354665000", "netIncome": "118360000", "grossProfit": "545983000", "depreciation": "None", "totalRevenue": "5031819000", "costOfRevenue": "4485836000", "interestIncome": "8023000", "incomeBeforeTax": "147187000", "interestExpense": "41072000", "operatingIncome": "156614000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "21096000", "reportedCurrency": "USD", "netInterestIncome": "-33049000", "nonInterestIncome": "None", "operatingExpenses": "389369000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4485836000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166406000", "sellingGeneralAndAdministrative": "402340000", "netIncomeFromContinuingOperations": "126091000" }, "balance": { "goodwill": "4283804000", "inventory": "224341000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "15542352000", "longTermDebt": "3174181000", "shortTermDebt": "630511000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1408315000", "reportedCurrency": "USD", "retainedEarnings": "4962949000", "totalLiabilities": "9175083000", "otherCurrentAssets": "458472000", "totalCurrentAssets": "6583469000", "currentLongTermDebt": "546543000", "longTermInvestments": "None", "shortTermInvestments": "552181000", "currentNetReceivables": "5369600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8958883000", "currentAccountsPayable": "1848562000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4006463000", "totalShareholderEquity": "6356623000", "capitalLeaseObligations": "285739000", "otherCurrentLiabilities": "908984000", "totalCurrentLiabilities": "4831182000", "otherNonCurrentLiabilities": "669812000", "totalNonCurrentLiabilities": "4343901000", "cashAndShortTermInvestments": "531056000", "commonStockSharesOutstanding": "149350000", "intangibleAssetsExcludingGoodwill": "1408315000", "cashAndCashEquivalentsAtCarryingValue": "531056000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "126091000", "profitLoss": "None", "dividendPayout": "13745000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-34989000", "operatingCashflow": "237955000", "capitalExpenditures": "83139000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-603044000", "cashflowFromInvestment": "-386608000", "stockBasedCompensation": "35331000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13745000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75710000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166406000", "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": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "income_statement": { "revenue": 5783948000, "cost_of_revenue": 5066705000, "gross_profit": 717243000, "ebit": 338909000, "ebitda": 499174000, "pretax_income": 289409000, "tax_provision": 75799000, "net_income": 210908000, "net_income_to_common": 210908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1290248000, "total_current_assets": 7676897000, "total_assets": 16237225000, "short_term_debt": 613197000, "long_term_debt": 3663504000, "total_debt": 4276701000, "total_liabilities": 9953870000, "total_equity": 6272241000, "shares_outstanding": 148906000, "goodwill_and_intangibles": 5408317000 }, "cash_flow": { "operating_cash_flow": 1003538000, "capital_expenditure": 109406000, "free_cash_flow": 1112944000, "dividends_paid": 11693000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319315, "ticker_id": 3248, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "338909000", "ebitda": "499174000", "netIncome": "210908000", "grossProfit": "717243000", "depreciation": "None", "totalRevenue": "5783948000", "costOfRevenue": "5066705000", "interestIncome": "5873000", "incomeBeforeTax": "289409000", "interestExpense": "49500000", "operatingIncome": "333866000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "75799000", "reportedCurrency": "USD", "netInterestIncome": "-43627000", "nonInterestIncome": "None", "operatingExpenses": "383377000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5066705000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160265000", "sellingGeneralAndAdministrative": "399876000", "netIncomeFromContinuingOperations": "213610000" }, "balance": { "goodwill": "4045905000", "inventory": "175658000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "16237225000", "longTermDebt": "3663504000", "shortTermDebt": "613197000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1362412000", "reportedCurrency": "USD", "retainedEarnings": "4858066000", "totalLiabilities": "9953870000", "otherCurrentAssets": "387105000", "totalCurrentAssets": "7676897000", "currentLongTermDebt": "535202000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5823886000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8560328000", "currentAccountsPayable": "2027588000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4463697000", "totalShareholderEquity": "6272241000", "capitalLeaseObligations": "264991000", "otherCurrentLiabilities": "1033654000", "totalCurrentLiabilities": "5213116000", "otherNonCurrentLiabilities": "636250000", "totalNonCurrentLiabilities": "4740754000", "cashAndShortTermInvestments": "1290248000", "commonStockSharesOutstanding": "148906000", "intangibleAssetsExcludingGoodwill": "1362412000", "cashAndCashEquivalentsAtCarryingValue": "1290248000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "210908000", "profitLoss": "None", "dividendPayout": "11693000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "638575000", "operatingCashflow": "1003538000", "capitalExpenditures": "109406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "237449000", "cashflowFromInvestment": "-267326000", "stockBasedCompensation": "32104000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11693000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160265000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5783948000, "cost_of_revenue": 5066705000, "gross_profit": 717243000, "research_and_development": null, "selling_general_admin": 399876000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 338909000, "depreciation_amortisation": 160265000, "ebitda": 499174000, "interest_expense": 49500000, "interest_income": null, "other_non_operating": null, "pretax_income": 289409000, "tax_provision": 75799000, "effective_tax_rate": null, "net_income": 210908000, "net_income_continuing_ops": 213610000, "net_income_to_common": 210908000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1290248000, "short_term_investments": null, "net_receivables": 5823886000, "inventory": 175658000, "other_current_assets": null, "total_current_assets": 7676897000, "net_ppe": null, "goodwill": 4045905000, "intangible_assets": 1362412000, "goodwill_and_intangibles": 5408317000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8560328000, "total_assets": 16237225000, "short_term_debt": 613197000, "accounts_payable": 2027588000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 5213116000, "long_term_debt": 3663504000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 4740754000, "total_liabilities": 9953870000, "total_debt": 4276701000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4858066000, "total_equity": 6272241000, "shares_outstanding": 148906000, "operating_cash_flow": 1003538000, "stock_based_compensation": 32104000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109406000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -267326000, "dividends_paid": 11693000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 237449000, "free_cash_flow": 1112944000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "338909000", "ebitda": "499174000", "netIncome": "210908000", "grossProfit": "717243000", "depreciation": "None", "totalRevenue": "5783948000", "costOfRevenue": "5066705000", "interestIncome": "5873000", "incomeBeforeTax": "289409000", "interestExpense": "49500000", "operatingIncome": "333866000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "75799000", "reportedCurrency": "USD", "netInterestIncome": "-43627000", "nonInterestIncome": "None", "operatingExpenses": "383377000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "5066705000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160265000", "sellingGeneralAndAdministrative": "399876000", "netIncomeFromContinuingOperations": "213610000" }, "balance": { "goodwill": "4045905000", "inventory": "175658000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "16237225000", "longTermDebt": "3663504000", "shortTermDebt": "613197000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1362412000", "reportedCurrency": "USD", "retainedEarnings": "4858066000", "totalLiabilities": "9953870000", "otherCurrentAssets": "387105000", "totalCurrentAssets": "7676897000", "currentLongTermDebt": "535202000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5823886000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8560328000", "currentAccountsPayable": "2027588000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "4463697000", "totalShareholderEquity": "6272241000", "capitalLeaseObligations": "264991000", "otherCurrentLiabilities": "1033654000", "totalCurrentLiabilities": "5213116000", "otherNonCurrentLiabilities": "636250000", "totalNonCurrentLiabilities": "4740754000", "cashAndShortTermInvestments": "1290248000", "commonStockSharesOutstanding": "148906000", "intangibleAssetsExcludingGoodwill": "1362412000", "cashAndCashEquivalentsAtCarryingValue": "1290248000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "210908000", "profitLoss": "None", "dividendPayout": "11693000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "638575000", "operatingCashflow": "1003538000", "capitalExpenditures": "109406000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "237449000", "cashflowFromInvestment": "-267326000", "stockBasedCompensation": "32104000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11693000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-350000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160265000", "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": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "income_statement": { "revenue": 5620822000, "cost_of_revenue": 4844859000, "gross_profit": 775963000, "ebit": 398578000, "ebitda": 551427000, "pretax_income": 351047000, "tax_provision": 77522000, "net_income": 272836000, "net_income_to_common": 272836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 305355000, "total_current_assets": 6735367000, "total_assets": 15188449000, "short_term_debt": 122218000, "long_term_debt": 3937348000, "total_debt": 4059566000, "total_liabilities": 9192598000, "total_equity": 5987311000, "shares_outstanding": 148792000, "goodwill_and_intangibles": 5262577000 }, "cash_flow": { "operating_cash_flow": 406592000, "capital_expenditure": 146707000, "free_cash_flow": 553299000, "dividends_paid": 11560000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319317, "ticker_id": 3248, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "398578000", "ebitda": "551427000", "netIncome": "272836000", "grossProfit": "775963000", "depreciation": "None", "totalRevenue": "5620822000", "costOfRevenue": "4844859000", "interestIncome": "1993000", "incomeBeforeTax": "351047000", "interestExpense": "47531000", "operatingIncome": "393591000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "77522000", "reportedCurrency": "USD", "netInterestIncome": "-45538000", "nonInterestIncome": "None", "operatingExpenses": "382372000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4844859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152849000", "sellingGeneralAndAdministrative": "386538000", "netIncomeFromContinuingOperations": "273525000" }, "balance": { "goodwill": "3900499000", "inventory": "163879000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "15188449000", "longTermDebt": "3937348000", "shortTermDebt": "122218000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1362078000", "reportedCurrency": "USD", "retainedEarnings": "4660570000", "totalLiabilities": "9192598000", "otherCurrentAssets": "349011000", "totalCurrentAssets": "6735367000", "currentLongTermDebt": "44570000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5917122000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8453082000", "currentAccountsPayable": "1990788000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2539919000", "shortLongTermDebtTotal": "4247703000", "totalShareholderEquity": "5987311000", "capitalLeaseObligations": "265785000", "otherCurrentLiabilities": "978305000", "totalCurrentLiabilities": "4192239000", "otherNonCurrentLiabilities": "610496000", "totalNonCurrentLiabilities": "5000359000", "cashAndShortTermInvestments": "305355000", "commonStockSharesOutstanding": "148792000", "intangibleAssetsExcludingGoodwill": "1362078000", "cashAndCashEquivalentsAtCarryingValue": "305355000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "273525000", "profitLoss": "None", "dividendPayout": "11560000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-475844000", "operatingCashflow": "406592000", "capitalExpenditures": "146707000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-305243000", "cashflowFromInvestment": "-154957000", "stockBasedCompensation": "32600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11560000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2645000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152849000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5620822000, "cost_of_revenue": 4844859000, "gross_profit": 775963000, "research_and_development": null, "selling_general_admin": 386538000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 398578000, "depreciation_amortisation": 152849000, "ebitda": 551427000, "interest_expense": 47531000, "interest_income": null, "other_non_operating": null, "pretax_income": 351047000, "tax_provision": 77522000, "effective_tax_rate": null, "net_income": 272836000, "net_income_continuing_ops": 273525000, "net_income_to_common": 272836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 305355000, "short_term_investments": null, "net_receivables": 5917122000, "inventory": 163879000, "other_current_assets": null, "total_current_assets": 6735367000, "net_ppe": null, "goodwill": 3900499000, "intangible_assets": 1362078000, "goodwill_and_intangibles": 5262577000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8453082000, "total_assets": 15188449000, "short_term_debt": 122218000, "accounts_payable": 1990788000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 4192239000, "long_term_debt": 3937348000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5000359000, "total_liabilities": 9192598000, "total_debt": 4059566000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4660570000, "total_equity": 5987311000, "shares_outstanding": 148792000, "operating_cash_flow": 406592000, "stock_based_compensation": 32600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 146707000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -154957000, "dividends_paid": 11560000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -305243000, "free_cash_flow": 553299000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "398578000", "ebitda": "551427000", "netIncome": "272836000", "grossProfit": "775963000", "depreciation": "None", "totalRevenue": "5620822000", "costOfRevenue": "4844859000", "interestIncome": "1993000", "incomeBeforeTax": "351047000", "interestExpense": "47531000", "operatingIncome": "393591000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "77522000", "reportedCurrency": "USD", "netInterestIncome": "-45538000", "nonInterestIncome": "None", "operatingExpenses": "382372000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "4844859000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "152849000", "sellingGeneralAndAdministrative": "386538000", "netIncomeFromContinuingOperations": "273525000" }, "balance": { "goodwill": "3900499000", "inventory": "163879000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "15188449000", "longTermDebt": "3937348000", "shortTermDebt": "122218000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1362078000", "reportedCurrency": "USD", "retainedEarnings": "4660570000", "totalLiabilities": "9192598000", "otherCurrentAssets": "349011000", "totalCurrentAssets": "6735367000", "currentLongTermDebt": "44570000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5917122000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8453082000", "currentAccountsPayable": "1990788000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2539919000", "shortLongTermDebtTotal": "4247703000", "totalShareholderEquity": "5987311000", "capitalLeaseObligations": "265785000", "otherCurrentLiabilities": "978305000", "totalCurrentLiabilities": "4192239000", "otherNonCurrentLiabilities": "610496000", "totalNonCurrentLiabilities": "5000359000", "cashAndShortTermInvestments": "305355000", "commonStockSharesOutstanding": "148792000", "intangibleAssetsExcludingGoodwill": "1362078000", "cashAndCashEquivalentsAtCarryingValue": "305355000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "273525000", "profitLoss": "None", "dividendPayout": "11560000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "-475844000", "operatingCashflow": "406592000", "capitalExpenditures": "146707000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-305243000", "cashflowFromInvestment": "-154957000", "stockBasedCompensation": "32600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11560000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2645000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "152849000", "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": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "income_statement": { "revenue": 5048610000, "cost_of_revenue": 4394536000, "gross_profit": 654073999, "ebit": 284140000, "ebitda": 434041000, "pretax_income": 235951000, "tax_provision": 69367000, "net_income": 165899000, "net_income_to_common": 165899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 361966000, "total_current_assets": 6322392000, "total_assets": 14740850000, "short_term_debt": 117897000, "long_term_debt": 4216522000, "total_debt": 4334419000, "total_liabilities": 9011871000, "total_equity": 5720933000, "shares_outstanding": 148773000, "goodwill_and_intangibles": 5309465000 }, "cash_flow": { "operating_cash_flow": 127413000, "capital_expenditure": 106029000, "free_cash_flow": 233442000, "dividends_paid": 11682000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 319318, "ticker_id": 3248, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:09:43.955872+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "284140000", "ebitda": "434041000", "netIncome": "165899000", "grossProfit": "654073999", "depreciation": "None", "totalRevenue": "5048610000", "costOfRevenue": "4394536000", "interestIncome": "1448000", "incomeBeforeTax": "235951000", "interestExpense": "48189000", "operatingIncome": "271513000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "69367000", "reportedCurrency": "USD", "netInterestIncome": "-46741000", "nonInterestIncome": "None", "operatingExpenses": "382561000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4867000", "costofGoodsAndServicesSold": "4394536000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149901000", "sellingGeneralAndAdministrative": "384171000", "netIncomeFromContinuingOperations": "166584000" }, "balance": { "goodwill": "3885099000", "inventory": "156505000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "14740850000", "longTermDebt": "4216522000", "shortTermDebt": "117897000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1424366000", "reportedCurrency": "USD", "retainedEarnings": "4400164000", "totalLiabilities": "9011871000", "otherCurrentAssets": "371482000", "totalCurrentAssets": "6322392000", "currentLongTermDebt": "41249000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5432439000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8418458000", "currentAccountsPayable": "1672778000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2475424000", "shortLongTermDebtTotal": "4516124000", "totalShareholderEquity": "5720933000", "capitalLeaseObligations": "258353000", "otherCurrentLiabilities": "844130000", "totalCurrentLiabilities": "3763669000", "otherNonCurrentLiabilities": "776727000", "totalNonCurrentLiabilities": "5248202000", "cashAndShortTermInvestments": "361966000", "commonStockSharesOutstanding": "148773000", "intangibleAssetsExcludingGoodwill": "1424366000", "cashAndCashEquivalentsAtCarryingValue": "361966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166584000", "profitLoss": "None", "dividendPayout": "11682000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-163792000", "operatingCashflow": "127413000", "capitalExpenditures": "106029000", "changeInReceivables": "-363481000", "changeInExchangeRate": "None", "cashflowFromFinancing": "93607000", "cashflowFromInvestment": "-78743000", "stockBasedCompensation": "34607000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11682000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "142277000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2075000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149901000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5048610000, "cost_of_revenue": 4394536000, "gross_profit": 654073999, "research_and_development": null, "selling_general_admin": 384171000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 284140000, "depreciation_amortisation": 149901000, "ebitda": 434041000, "interest_expense": 48189000, "interest_income": null, "other_non_operating": null, "pretax_income": 235951000, "tax_provision": 69367000, "effective_tax_rate": null, "net_income": 165899000, "net_income_continuing_ops": 166584000, "net_income_to_common": 165899000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 361966000, "short_term_investments": null, "net_receivables": 5432439000, "inventory": 156505000, "other_current_assets": null, "total_current_assets": 6322392000, "net_ppe": null, "goodwill": 3885099000, "intangible_assets": 1424366000, "goodwill_and_intangibles": 5309465000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 8418458000, "total_assets": 14740850000, "short_term_debt": 117897000, "accounts_payable": 1672778000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 3763669000, "long_term_debt": 4216522000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 5248202000, "total_liabilities": 9011871000, "total_debt": 4334419000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4400164000, "total_equity": 5720933000, "shares_outstanding": 148773000, "operating_cash_flow": 127413000, "stock_based_compensation": 34607000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 106029000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78743000, "dividends_paid": 11682000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 93607000, "free_cash_flow": 233442000, "net_change_in_cash": 142277000 }, "raw_data": { "income": { "ebit": "284140000", "ebitda": "434041000", "netIncome": "165899000", "grossProfit": "654073999", "depreciation": "None", "totalRevenue": "5048610000", "costOfRevenue": "4394536000", "interestIncome": "1448000", "incomeBeforeTax": "235951000", "interestExpense": "48189000", "operatingIncome": "271513000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "69367000", "reportedCurrency": "USD", "netInterestIncome": "-46741000", "nonInterestIncome": "None", "operatingExpenses": "382561000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "4867000", "costofGoodsAndServicesSold": "4394536000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "149901000", "sellingGeneralAndAdministrative": "384171000", "netIncomeFromContinuingOperations": "166584000" }, "balance": { "goodwill": "3885099000", "inventory": "156505000", "commonStock": "2000", "currentDebt": "None", "investments": "None", "totalAssets": "14740850000", "longTermDebt": "4216522000", "shortTermDebt": "117897000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1424366000", "reportedCurrency": "USD", "retainedEarnings": "4400164000", "totalLiabilities": "9011871000", "otherCurrentAssets": "371482000", "totalCurrentAssets": "6322392000", "currentLongTermDebt": "41249000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "5432439000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "8418458000", "currentAccountsPayable": "1672778000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2475424000", "shortLongTermDebtTotal": "4516124000", "totalShareholderEquity": "5720933000", "capitalLeaseObligations": "258353000", "otherCurrentLiabilities": "844130000", "totalCurrentLiabilities": "3763669000", "otherNonCurrentLiabilities": "776727000", "totalNonCurrentLiabilities": "5248202000", "cashAndShortTermInvestments": "361966000", "commonStockSharesOutstanding": "148773000", "intangibleAssetsExcludingGoodwill": "1424366000", "cashAndCashEquivalentsAtCarryingValue": "361966000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "166584000", "profitLoss": "None", "dividendPayout": "11682000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-163792000", "operatingCashflow": "127413000", "capitalExpenditures": "106029000", "changeInReceivables": "-363481000", "changeInExchangeRate": "None", "cashflowFromFinancing": "93607000", "cashflowFromInvestment": "-78743000", "stockBasedCompensation": "34607000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11682000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "142277000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2075000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "149901000", "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" } ], "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" ] } } }