{ "ticker": { "uuid": "c2cc6af8-4573-4fb4-9f1f-c11b13945e3a", "symbol": "PATK", "name": "Patrick Industries Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Recreational Vehicles", "page_url": "https://sharemaestro.com/factors/ticker/c2cc6af8-4573-4fb4-9f1f-c11b13945e3a/", "api_url": "https://sharemaestro.com/factors/api/tickers/c2cc6af8-4573-4fb4-9f1f-c11b13945e3a/" }, "ticker_metadata": { "id": 7600, "uuid": "c2cc6af8-4573-4fb4-9f1f-c11b13945e3a", "symbol": "PATK", "name": "Patrick Industries Inc", "asset_type": "equity", "market_cap": 3082753000, "stock_exchange_id": 2, "industry": "Recreational Vehicles", "sector": "Consumer Cyclical", "description": "Patrick Industries Inc. (PATK), headquartered in Elkhart, Indiana, is a leading manufacturer and distributor of a diverse array of component products tailored for the recreational vehicle, marine, manufactured housing, and industrial markets. The company boasts an extensive product portfolio that includes cabinetry, decorative surfaces, and building materials, leveraging its deep industry knowledge to enhance operational efficiencies and promote innovation. With a strong commitment to sustainability and a strategic focus on acquisitions, Patrick Industries is strategically positioned to meet the growing consumer demand in the recreational vehicle sector, offering promising avenues for sustainable growth and value creation for institutional investors.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "c2cc6af8-4573-4fb4-9f1f-c11b13945e3a", "symbol": "PATK", "name": "Patrick Industries Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Recreational Vehicles", "page_url": "https://sharemaestro.com/factors/ticker/c2cc6af8-4573-4fb4-9f1f-c11b13945e3a/", "api_url": "https://sharemaestro.com/factors/api/tickers/c2cc6af8-4573-4fb4-9f1f-c11b13945e3a/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.28, "value": 0.33, "quality": 0.66, "momentum": 0.22, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 85.12, "market_cap": 3068320640, "pe_ratio": 22.5119, "earnings_yield": 0.0444, "ebitda_to_ev": 0.0941, "shareholder_yield": 0.0188, "roe": 0.1147, "piotroski_f_score": 7, "momentum_12_1": 0.066, "volatility_252d": 0.3719 }, "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": "2026-06-07T06:49:48.381817+00:00", "batch_id": "" }, "size": { "price_close": 85.12, "market_cap": 3068320640, "market_cap_usd": 3068320640, "enterprise_value": 4472763640, "shares_outstanding": 36047000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 22.5119, "pb_ratio": 2.582, "ptbv_ratio": null, "ps_ratio": 0.7779, "pcf_ratio": 11.1442, "pfcf_ratio": 8.5946, "ev_ebitda": 10.6225, "ev_ebit": 17.8395, "ev_sales": 1.1339, "ev_fcf": 12.5286, "earnings_yield": 0.0444, "fcf_yield": 0.0798, "price_to_sales": 0.7779, "price_to_book": 2.582, "price_to_cashflow": 11.1442, "ebitda_to_ev": 0.0941, "sales_yield": 0.8819 }, "yield": { "dividend_yield": 0.0188, "buyback_yield": 0, "shareholder_yield": 0.0188, "debt_paydown_yield": null, "total_yield": 0.0188 }, "quality": { "gross_margin": 0.231, "operating_margin": 0.0636, "net_margin": 0.0346, "ebitda_margin": 0.1067, "fcf_margin": 0.0905, "roe": 0.1147, "roa": 0.0423, "roic": 0.0745, "roc_greenblatt": null, "asset_turnover": 1.2256, "cash_conversion": 2.6193, "accruals_ratio": -0.0432, "sbc_to_revenue": 0.005, "piotroski_f_score": 7, "altman_z_score": 3.0577, "earnings_stability_5y": 0.2859, "revenue_stability_5y": 0.2525, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2831, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.7083, "net_debt_to_ebitda": 3.3355, "debt_to_assets": 0.448, "interest_coverage": 3.3981, "current_ratio": 2.713, "quick_ratio": 1.0391, "net_debt": 1404443000, "local_beta": 0.001, "volatility_252d": 0.3719, "volatility_60d": 0.8449, "max_drawdown_12m": -0.4, "risk_adjusted_momentum": 0.1774 }, "growth": { "revenue_growth_1y": 0.042, "revenue_growth_3y_cagr": -0.0681, "revenue_growth_5y_cagr": 0.097, "eps_growth_1y": -0.0371, "eps_growth_3y_cagr": -0.2562, "eps_growth_5y_cagr": 0.0683, "fcf_growth_1y": -0.1885, "book_value_growth_1y": 0.0211, "revenue_growth": 0.042, "earnings_growth": -0.0371 }, "momentum": { "price_return_1m": -0.101, "price_return_3m": -0.2613, "price_return_6m": -0.1999, "price_return_9m": -0.2406, "price_return_12m": -0.0417, "price_return_12m_ex1m": 0.066, "momentum_6m": -0.1999, "momentum_12m": -0.0417, "momentum_12_1": 0.066, "distance_from_52w_high": -0.4, "distance_from_52w_low": 0, "relative_strength": -0.1997 }, "raw_ttm": { "revenue_ttm": 3944525000, "gross_profit_ttm": 911129000, "ebit_ttm": 250722000, "ebitda_ttm": 421065000, "net_income_ttm": 136298000, "eps_diluted_ttm": 3.7811, "operating_cash_flow_ttm": 275328999, "capital_expenditure_ttm": 81675998, "fcf_ttm": 357004997, "dividends_paid_ttm": 57723000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 73783000, "cash_and_equivalents": 37472000, "total_current_assets": 1014712000, "total_current_liabilities": 374020000, "net_ppe": null, "total_assets": 3218443000, "total_debt": 1441915000, "total_equity": 1188370000, "net_working_capital": 666702000, "book_value_per_share": 32.9672, "retained_earnings": 986964000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1094410000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 59, "rank_pb": 58, "rank_ptbv": 50, "rank_ps": 22, "rank_pcf": 49, "rank_ev_ebitda": 42, "rank_ev_ebit": 64, "rank_earnings_yield": 58, "rank_fcf_yield": 50, "rank_dividend_yield": 36, "rank_shareholder_yield": 37, "rank_total_yield": 37, "rank_roe": 38, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 79, "rank_fcf_margin": 72, "rank_piotroski": 13, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 69, "rank_eps_growth_5y": 60, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 70 }, "composites": { "value_composite": 67, "quality_composite": 34, "momentum_composite": 78, "growth_composite": 84, "yield_composite": 25, "svqf_composite": 79, "vc1_composite": 30, "vc2_composite": 28, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 72, "quality_value_composite": 0.4667, "os_score": 0.28, "value_percentile": 0.33, "quality_percentile": 0.66, "momentum_percentile": 0.22, "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": 80, "small_cap_core_rank": 35, "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": 2311, "ticker_id": 7600, "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": "2026-06-07T06:49:48.381817+00:00", "batch_id": "", "os_score_delta": null, "price_close": 85.12, "market_cap": 3068320640, "market_cap_usd": 3068320640, "enterprise_value": 4472763640, "shares_outstanding": 36047000, "fx_rate_to_usd": null, "pe_ratio": 22.51185373, "pb_ratio": 2.58195734, "ptbv_ratio": null, "ps_ratio": 0.77786822, "pcf_ratio": 11.14419713, "pfcf_ratio": 8.59461539, "ev_ebitda": 10.62250161, "ev_ebit": 17.83953399, "ev_sales": 1.13391692, "ev_fcf": 12.52857433, "earnings_yield": 0.04442104, "fcf_yield": 0.07981754, "dividend_yield": 0.01881257, "buyback_yield": 0, "shareholder_yield": 0.01881257, "debt_paydown_yield": null, "total_yield": 0.01881257, "gross_margin": 0.23098573, "operating_margin": 0.06356203, "net_margin": 0.03455372, "ebitda_margin": 0.10674669, "fcf_margin": 0.09050646, "roe": 0.11469324, "roa": 0.04234905, "roic": 0.07448815, "roc_greenblatt": null, "asset_turnover": 1.22560039, "cash_conversion": 2.6192974, "accruals_ratio": -0.04319822, "sbc_to_revenue": 0.00501835, "debt_to_equity": 1.70828362, "net_debt_to_ebitda": 3.33545415, "debt_to_assets": 0.44801632, "interest_coverage": 3.39809983, "current_ratio": 2.71298861, "quick_ratio": 1.03909684, "net_debt": 1404443000, "revenue_growth_1y": 0.04197843, "revenue_growth_3y_cagr": -0.06810876, "revenue_growth_5y_cagr": 0.09702199, "eps_growth_1y": -0.03707629, "eps_growth_3y_cagr": -0.25619311, "eps_growth_5y_cagr": 0.06830147, "fcf_growth_1y": -0.18849775, "book_value_growth_1y": 0.02114492, "piotroski_f_score": 7, "altman_z_score": 3.0577411, "earnings_stability_5y": 0.285863, "revenue_stability_5y": 0.252538, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1010467, "price_return_3m": -0.26126117, "price_return_6m": -0.19993834, "price_return_9m": -0.24057432, "price_return_12m": -0.04174144, "price_return_12m_ex1m": 0.06597146, "distance_from_52w_high": -0.39998153, "distance_from_52w_low": 0, "relative_strength": -0.19968249, "local_beta": 0.001, "volatility_252d": 0.371929, "volatility_60d": 0.844931, "max_drawdown_12m": -0.39998153, "revenue_ttm": 3944525000, "gross_profit_ttm": 911129000, "ebit_ttm": 250722000, "ebitda_ttm": 421065000, "net_income_ttm": 136298000, "eps_diluted_ttm": 3.78111909, "operating_cash_flow_ttm": 275328999, "capital_expenditure_ttm": 81675998, "fcf_ttm": 357004997, "dividends_paid_ttm": 57723000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 73783000, "cash_and_equivalents": 37472000, "total_current_assets": 1014712000, "total_current_liabilities": 374020000, "net_ppe": null, "total_assets": 3218443000, "total_debt": 1441915000, "total_equity": 1188370000, "net_working_capital": 666702000, "book_value_per_share": 32.96723722, "retained_earnings": 986964000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1094410000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 59, "rank_pb": 58, "rank_ptbv": 50, "rank_ps": 22, "rank_pcf": 49, "rank_ev_ebitda": 42, "rank_ev_ebit": 64, "rank_earnings_yield": 58, "rank_fcf_yield": 50, "rank_dividend_yield": 36, "rank_shareholder_yield": 37, "rank_total_yield": 37, "rank_roe": 38, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 79, "rank_fcf_margin": 72, "rank_piotroski": 13, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 69, "rank_eps_growth_5y": 60, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 70, "value_composite": 67, "quality_composite": 34, "momentum_composite": 78, "growth_composite": 84, "yield_composite": 25, "svqf_composite": 79, "vc1_composite": 30, "vc2_composite": 28, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 72, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 80, "small_cap_core_rank": 35, "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": 85.12, "os": 0.28, "value": 0.33, "quality": 0.66, "momentum": 0.22, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 22.5119, "earnings_yield": 0.0444, "shareholder_yield": 0.0188, "roe": 0.1147, "momentum_12_1": 0.066, "complete_fields": { "id": 2311, "ticker_id": 7600, "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": "2026-06-07T06:49:48.381817+00:00", "batch_id": "", "os_score_delta": null, "price_close": 85.12, "market_cap": 3068320640, "market_cap_usd": 3068320640, "enterprise_value": 4472763640, "shares_outstanding": 36047000, "fx_rate_to_usd": null, "pe_ratio": 22.51185373, "pb_ratio": 2.58195734, "ptbv_ratio": null, "ps_ratio": 0.77786822, "pcf_ratio": 11.14419713, "pfcf_ratio": 8.59461539, "ev_ebitda": 10.62250161, "ev_ebit": 17.83953399, "ev_sales": 1.13391692, "ev_fcf": 12.52857433, "earnings_yield": 0.04442104, "fcf_yield": 0.07981754, "dividend_yield": 0.01881257, "buyback_yield": 0, "shareholder_yield": 0.01881257, "debt_paydown_yield": null, "total_yield": 0.01881257, "gross_margin": 0.23098573, "operating_margin": 0.06356203, "net_margin": 0.03455372, "ebitda_margin": 0.10674669, "fcf_margin": 0.09050646, "roe": 0.11469324, "roa": 0.04234905, "roic": 0.07448815, "roc_greenblatt": null, "asset_turnover": 1.22560039, "cash_conversion": 2.6192974, "accruals_ratio": -0.04319822, "sbc_to_revenue": 0.00501835, "debt_to_equity": 1.70828362, "net_debt_to_ebitda": 3.33545415, "debt_to_assets": 0.44801632, "interest_coverage": 3.39809983, "current_ratio": 2.71298861, "quick_ratio": 1.03909684, "net_debt": 1404443000, "revenue_growth_1y": 0.04197843, "revenue_growth_3y_cagr": -0.06810876, "revenue_growth_5y_cagr": 0.09702199, "eps_growth_1y": -0.03707629, "eps_growth_3y_cagr": -0.25619311, "eps_growth_5y_cagr": 0.06830147, "fcf_growth_1y": -0.18849775, "book_value_growth_1y": 0.02114492, "piotroski_f_score": 7, "altman_z_score": 3.0577411, "earnings_stability_5y": 0.285863, "revenue_stability_5y": 0.252538, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1010467, "price_return_3m": -0.26126117, "price_return_6m": -0.19993834, "price_return_9m": -0.24057432, "price_return_12m": -0.04174144, "price_return_12m_ex1m": 0.06597146, "distance_from_52w_high": -0.39998153, "distance_from_52w_low": 0, "relative_strength": -0.19968249, "local_beta": 0.001, "volatility_252d": 0.371929, "volatility_60d": 0.844931, "max_drawdown_12m": -0.39998153, "revenue_ttm": 3944525000, "gross_profit_ttm": 911129000, "ebit_ttm": 250722000, "ebitda_ttm": 421065000, "net_income_ttm": 136298000, "eps_diluted_ttm": 3.78111909, "operating_cash_flow_ttm": 275328999, "capital_expenditure_ttm": 81675998, "fcf_ttm": 357004997, "dividends_paid_ttm": 57723000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 73783000, "cash_and_equivalents": 37472000, "total_current_assets": 1014712000, "total_current_liabilities": 374020000, "net_ppe": null, "total_assets": 3218443000, "total_debt": 1441915000, "total_equity": 1188370000, "net_working_capital": 666702000, "book_value_per_share": 32.96723722, "retained_earnings": 986964000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1094410000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 59, "rank_pb": 58, "rank_ptbv": 50, "rank_ps": 22, "rank_pcf": 49, "rank_ev_ebitda": 42, "rank_ev_ebit": 64, "rank_earnings_yield": 58, "rank_fcf_yield": 50, "rank_dividend_yield": 36, "rank_shareholder_yield": 37, "rank_total_yield": 37, "rank_roe": 38, "rank_roc": 50, "rank_roic": 49, "rank_gross_margin": 79, "rank_fcf_margin": 72, "rank_piotroski": 13, "rank_accruals": 48, "rank_sue": 50, "rank_eps_growth_1y": 69, "rank_eps_growth_5y": 60, "rank_revenue_growth_1y": 60, "rank_momentum_12m": 68, "rank_momentum_12m_ex1m": 59, "rank_relative_strength": 70, "value_composite": 67, "quality_composite": 34, "momentum_composite": 78, "growth_composite": 84, "yield_composite": 25, "svqf_composite": 79, "vc1_composite": 30, "vc2_composite": 28, "vc3_composite": 28, "trending_value_composite": null, "overall_composite": 72, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 80, "small_cap_core_rank": 35, "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": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "income_statement": { "revenue": 3950773000, "cost_of_revenue": 3037913000, "gross_profit": 912860000, "ebit": 251569000, "ebitda": 421781000, "pretax_income": 177062000, "tax_provision": 42006000, "net_income": 135056000, "net_income_to_common": 135056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26432000, "total_current_assets": 873122000, "total_assets": 3076174000, "short_term_debt": 61206000, "long_term_debt": 1282821000, "total_debt": 1344027000, "total_liabilities": 1891877000, "total_equity": 1184297000, "shares_outstanding": 34637000, "goodwill_and_intangibles": 2325223000 }, "cash_flow": { "operating_cash_flow": 329414000, "capital_expenditure": 82921000, "free_cash_flow": 412335000, "dividends_paid": 55274000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143253, "ticker_id": 7600, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "251569000", "ebitda": "421781000", "netIncome": "135056000", "grossProfit": "912860000", "depreciation": "None", "totalRevenue": "3950773000", "costOfRevenue": "3037913000", "interestIncome": "None", "incomeBeforeTax": "177062000", "interestExpense": "74507000", "operatingIncome": "275989000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "42006000", "reportedCurrency": "USD", "netInterestIncome": "-74507000", "nonInterestIncome": "None", "operatingExpenses": "636871000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3037913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170212000", "sellingGeneralAndAdministrative": "361588000", "netIncomeFromContinuingOperations": "135056000" }, "balance": { "goodwill": "1582662000", "inventory": "595265000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3076174000", "longTermDebt": "1282821000", "shortTermDebt": "61206000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "742561000", "reportedCurrency": "USD", "retainedEarnings": "976963000", "totalLiabilities": "1891877000", "otherCurrentAssets": "66020000", "totalCurrentAssets": "873122000", "currentLongTermDebt": "6250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "185405000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2203052000", "currentAccountsPayable": "192448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1641805000", "totalShareholderEquity": "1184297000", "capitalLeaseObligations": "203845000", "otherCurrentLiabilities": "94836000", "totalCurrentLiabilities": "348490000", "otherNonCurrentLiabilities": "14802000", "totalNonCurrentLiabilities": "1543387000", "cashAndShortTermInvestments": "26432000", "commonStockSharesOutstanding": "34637000", "intangibleAssetsExcludingGoodwill": "742561000", "cashAndCashEquivalentsAtCarryingValue": "26432000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135056000", "profitLoss": "None", "dividendPayout": "55274000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-24959000", "operatingCashflow": "329414000", "capitalExpenditures": "82921000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130057000", "cashflowFromInvestment": "-206486000", "stockBasedCompensation": "19066000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55274000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31969000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170212000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3950773000, "cost_of_revenue": 3037913000, "gross_profit": 912860000, "research_and_development": null, "selling_general_admin": 361588000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 251569000, "depreciation_amortisation": 170212000, "ebitda": 421781000, "interest_expense": 74507000, "interest_income": null, "other_non_operating": null, "pretax_income": 177062000, "tax_provision": 42006000, "effective_tax_rate": null, "net_income": 135056000, "net_income_continuing_ops": 135056000, "net_income_to_common": 135056000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26432000, "short_term_investments": null, "net_receivables": 185405000, "inventory": 595265000, "other_current_assets": null, "total_current_assets": 873122000, "net_ppe": null, "goodwill": 1582662000, "intangible_assets": 742561000, "goodwill_and_intangibles": 2325223000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2203052000, "total_assets": 3076174000, "short_term_debt": 61206000, "accounts_payable": 192448000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 348490000, "long_term_debt": 1282821000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1543387000, "total_liabilities": 1891877000, "total_debt": 1344027000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 976963000, "total_equity": 1184297000, "shares_outstanding": 34637000, "operating_cash_flow": 329414000, "stock_based_compensation": 19066000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 82921000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -206486000, "dividends_paid": 55274000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -130057000, "free_cash_flow": 412335000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "251569000", "ebitda": "421781000", "netIncome": "135056000", "grossProfit": "912860000", "depreciation": "None", "totalRevenue": "3950773000", "costOfRevenue": "3037913000", "interestIncome": "None", "incomeBeforeTax": "177062000", "interestExpense": "74507000", "operatingIncome": "275989000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "42006000", "reportedCurrency": "USD", "netInterestIncome": "-74507000", "nonInterestIncome": "None", "operatingExpenses": "636871000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3037913000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "170212000", "sellingGeneralAndAdministrative": "361588000", "netIncomeFromContinuingOperations": "135056000" }, "balance": { "goodwill": "1582662000", "inventory": "595265000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3076174000", "longTermDebt": "1282821000", "shortTermDebt": "61206000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "742561000", "reportedCurrency": "USD", "retainedEarnings": "976963000", "totalLiabilities": "1891877000", "otherCurrentAssets": "66020000", "totalCurrentAssets": "873122000", "currentLongTermDebt": "6250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "185405000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2203052000", "currentAccountsPayable": "192448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1641805000", "totalShareholderEquity": "1184297000", "capitalLeaseObligations": "203845000", "otherCurrentLiabilities": "94836000", "totalCurrentLiabilities": "348490000", "otherNonCurrentLiabilities": "14802000", "totalNonCurrentLiabilities": "1543387000", "cashAndShortTermInvestments": "26432000", "commonStockSharesOutstanding": "34637000", "intangibleAssetsExcludingGoodwill": "742561000", "cashAndCashEquivalentsAtCarryingValue": "26432000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "135056000", "profitLoss": "None", "dividendPayout": "55274000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-24959000", "operatingCashflow": "329414000", "capitalExpenditures": "82921000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-130057000", "cashflowFromInvestment": "-206486000", "stockBasedCompensation": "19066000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55274000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-31969000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "170212000", "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": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "income_statement": { "revenue": 3715683000, "cost_of_revenue": 2879793000, "gross_profit": 835890000, "ebit": 258040000, "ebitda": 424585000, "pretax_income": 178570000, "tax_provision": 40169000, "net_income": 138401000, "net_income_to_common": 138401000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33561000, "total_current_assets": 822617000, "total_assets": 3020954000, "short_term_debt": 59947000, "long_term_debt": 1311684000, "total_debt": 1371631000, "total_liabilities": 1892588000, "total_equity": 1128366000, "shares_outstanding": 33699000, "goodwill_and_intangibles": 1600125000 }, "cash_flow": { "operating_cash_flow": 326841000, "capital_expenditure": 75682000, "free_cash_flow": 402523000, "dividends_paid": 50187000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143258, "ticker_id": 7600, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "258040000", "ebitda": "424585000", "netIncome": "138401000", "grossProfit": "835890000", "depreciation": "None", "totalRevenue": "3715683000", "costOfRevenue": "2879793000", "interestIncome": "None", "incomeBeforeTax": "178570000", "interestExpense": "79470000", "operatingIncome": "258040000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "40169000", "reportedCurrency": "USD", "netInterestIncome": "-79470000", "nonInterestIncome": "None", "operatingExpenses": "577850000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2879793000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166545000", "sellingGeneralAndAdministrative": "325754000", "netIncomeFromContinuingOperations": "138401000" }, "balance": { "goodwill": "797236000", "inventory": "551617000", "commonStock": "202353000", "currentDebt": "None", "investments": "None", "totalAssets": "3020954000", "longTermDebt": "1311684000", "shortTermDebt": "59947000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "802889000", "reportedCurrency": "USD", "retainedEarnings": "926939000", "totalLiabilities": "1892588000", "otherCurrentAssets": "49356000", "totalCurrentAssets": "822617000", "currentLongTermDebt": "6250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "188083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2198337000", "currentAccountsPayable": "187915000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1522657000", "totalShareholderEquity": "1128366000", "capitalLeaseObligations": "204723000", "otherCurrentLiabilities": "93808000", "totalCurrentLiabilities": "353615000", "otherNonCurrentLiabilities": "14917000", "totalNonCurrentLiabilities": "1538973000", "cashAndShortTermInvestments": "33561000", "commonStockSharesOutstanding": "33699000", "intangibleAssetsExcludingGoodwill": "802889000", "cashAndCashEquivalentsAtCarryingValue": "33561000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138401000", "profitLoss": "None", "dividendPayout": "50187000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1863000", "operatingCashflow": "326841000", "capitalExpenditures": "75682000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "208160000", "cashflowFromInvestment": "-512849000", "stockBasedCompensation": "16775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50187000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4661000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166545000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3715683000, "cost_of_revenue": 2879793000, "gross_profit": 835890000, "research_and_development": null, "selling_general_admin": 325754000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 258040000, "depreciation_amortisation": 166545000, "ebitda": 424585000, "interest_expense": 79470000, "interest_income": null, "other_non_operating": null, "pretax_income": 178570000, "tax_provision": 40169000, "effective_tax_rate": null, "net_income": 138401000, "net_income_continuing_ops": 138401000, "net_income_to_common": 138401000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33561000, "short_term_investments": null, "net_receivables": 188083000, "inventory": 551617000, "other_current_assets": null, "total_current_assets": 822617000, "net_ppe": null, "goodwill": 797236000, "intangible_assets": 802889000, "goodwill_and_intangibles": 1600125000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2198337000, "total_assets": 3020954000, "short_term_debt": 59947000, "accounts_payable": 187915000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 353615000, "long_term_debt": 1311684000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1538973000, "total_liabilities": 1892588000, "total_debt": 1371631000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 926939000, "total_equity": 1128366000, "shares_outstanding": 33699000, "operating_cash_flow": 326841000, "stock_based_compensation": 16775000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 75682000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -512849000, "dividends_paid": 50187000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 208160000, "free_cash_flow": 402523000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "258040000", "ebitda": "424585000", "netIncome": "138401000", "grossProfit": "835890000", "depreciation": "None", "totalRevenue": "3715683000", "costOfRevenue": "2879793000", "interestIncome": "None", "incomeBeforeTax": "178570000", "interestExpense": "79470000", "operatingIncome": "258040000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "40169000", "reportedCurrency": "USD", "netInterestIncome": "-79470000", "nonInterestIncome": "None", "operatingExpenses": "577850000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2879793000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "166545000", "sellingGeneralAndAdministrative": "325754000", "netIncomeFromContinuingOperations": "138401000" }, "balance": { "goodwill": "797236000", "inventory": "551617000", "commonStock": "202353000", "currentDebt": "None", "investments": "None", "totalAssets": "3020954000", "longTermDebt": "1311684000", "shortTermDebt": "59947000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "802889000", "reportedCurrency": "USD", "retainedEarnings": "926939000", "totalLiabilities": "1892588000", "otherCurrentAssets": "49356000", "totalCurrentAssets": "822617000", "currentLongTermDebt": "6250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "188083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2198337000", "currentAccountsPayable": "187915000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1522657000", "totalShareholderEquity": "1128366000", "capitalLeaseObligations": "204723000", "otherCurrentLiabilities": "93808000", "totalCurrentLiabilities": "353615000", "otherNonCurrentLiabilities": "14917000", "totalNonCurrentLiabilities": "1538973000", "cashAndShortTermInvestments": "33561000", "commonStockSharesOutstanding": "33699000", "intangibleAssetsExcludingGoodwill": "802889000", "cashAndCashEquivalentsAtCarryingValue": "33561000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "138401000", "profitLoss": "None", "dividendPayout": "50187000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-1863000", "operatingCashflow": "326841000", "capitalExpenditures": "75682000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "208160000", "cashflowFromInvestment": "-512849000", "stockBasedCompensation": "16775000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50187000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4661000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "166545000", "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": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "income_statement": { "revenue": 3468045000, "cost_of_revenue": 2685812000, "gross_profit": 782233000, "ebit": 260200000, "ebitda": 260200000, "pretax_income": 191258000, "tax_provision": 48361000, "net_income": 142897000, "net_income_to_common": 142897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11409000, "total_current_assets": 734631000, "total_assets": 2674226000, "short_term_debt": 56261000, "long_term_debt": 1018356000, "total_debt": 1074617000, "total_liabilities": 1628889000, "total_equity": 1045337000, "shares_outstanding": 22025000, "goodwill_and_intangibles": 1288546000 }, "cash_flow": { "operating_cash_flow": 408672000, "capital_expenditure": 58987000, "free_cash_flow": 467659000, "dividends_paid": 42140000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143263, "ticker_id": 7600, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "260200000", "ebitda": "260200000", "netIncome": "142897000", "grossProfit": "782233000", "depreciation": "None", "totalRevenue": "3468045000", "costOfRevenue": "2685812000", "interestIncome": "None", "incomeBeforeTax": "191258000", "interestExpense": "68942000", "operatingIncome": "260200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "48361000", "reportedCurrency": "USD", "netInterestIncome": "-69393000", "nonInterestIncome": "None", "operatingExpenses": "522033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2685812000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144543000", "sellingGeneralAndAdministrative": "308358000", "netIncomeFromContinuingOperations": "152260000" }, "balance": { "goodwill": "637393000", "inventory": "510133000", "commonStock": "203258000", "currentDebt": "None", "investments": "None", "totalAssets": "2674226000", "longTermDebt": "1018356000", "shortTermDebt": "56261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "651153000", "reportedCurrency": "USD", "retainedEarnings": "843078000", "totalLiabilities": "1628889000", "otherCurrentAssets": "39948000", "totalCurrentAssets": "734631000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "173141000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1939595000", "currentAccountsPayable": "140524000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1207061000", "totalShareholderEquity": "1045337000", "capitalLeaseObligations": "181205000", "otherCurrentLiabilities": "109339000", "totalCurrentLiabilities": "308496000", "otherNonCurrentLiabilities": "11091000", "totalNonCurrentLiabilities": "1320393000", "cashAndShortTermInvestments": "11409000", "commonStockSharesOutstanding": "22025000", "intangibleAssetsExcludingGoodwill": "651153000", "cashAndCashEquivalentsAtCarryingValue": "11409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142897000", "profitLoss": "None", "dividendPayout": "42140000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "162181000", "operatingCashflow": "408672000", "capitalExpenditures": "58987000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-333565000", "cashflowFromInvestment": "-86545000", "stockBasedCompensation": "19429000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42140000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18808000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144543000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3468045000, "cost_of_revenue": 2685812000, "gross_profit": 782233000, "research_and_development": null, "selling_general_admin": 308358000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 260200000, "depreciation_amortisation": 144543000, "ebitda": 260200000, "interest_expense": 68942000, "interest_income": null, "other_non_operating": null, "pretax_income": 191258000, "tax_provision": 48361000, "effective_tax_rate": null, "net_income": 142897000, "net_income_continuing_ops": 152260000, "net_income_to_common": 142897000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11409000, "short_term_investments": null, "net_receivables": 173141000, "inventory": 510133000, "other_current_assets": null, "total_current_assets": 734631000, "net_ppe": null, "goodwill": 637393000, "intangible_assets": 651153000, "goodwill_and_intangibles": 1288546000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1939595000, "total_assets": 2674226000, "short_term_debt": 56261000, "accounts_payable": 140524000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 308496000, "long_term_debt": 1018356000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1320393000, "total_liabilities": 1628889000, "total_debt": 1074617000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 843078000, "total_equity": 1045337000, "shares_outstanding": 22025000, "operating_cash_flow": 408672000, "stock_based_compensation": 19429000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58987000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -86545000, "dividends_paid": 42140000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -333565000, "free_cash_flow": 467659000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "260200000", "ebitda": "260200000", "netIncome": "142897000", "grossProfit": "782233000", "depreciation": "None", "totalRevenue": "3468045000", "costOfRevenue": "2685812000", "interestIncome": "None", "incomeBeforeTax": "191258000", "interestExpense": "68942000", "operatingIncome": "260200000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "48361000", "reportedCurrency": "USD", "netInterestIncome": "-69393000", "nonInterestIncome": "None", "operatingExpenses": "522033000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2685812000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "144543000", "sellingGeneralAndAdministrative": "308358000", "netIncomeFromContinuingOperations": "152260000" }, "balance": { "goodwill": "637393000", "inventory": "510133000", "commonStock": "203258000", "currentDebt": "None", "investments": "None", "totalAssets": "2674226000", "longTermDebt": "1018356000", "shortTermDebt": "56261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "651153000", "reportedCurrency": "USD", "retainedEarnings": "843078000", "totalLiabilities": "1628889000", "otherCurrentAssets": "39948000", "totalCurrentAssets": "734631000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "173141000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1939595000", "currentAccountsPayable": "140524000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1207061000", "totalShareholderEquity": "1045337000", "capitalLeaseObligations": "181205000", "otherCurrentLiabilities": "109339000", "totalCurrentLiabilities": "308496000", "otherNonCurrentLiabilities": "11091000", "totalNonCurrentLiabilities": "1320393000", "cashAndShortTermInvestments": "11409000", "commonStockSharesOutstanding": "22025000", "intangibleAssetsExcludingGoodwill": "651153000", "cashAndCashEquivalentsAtCarryingValue": "11409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142897000", "profitLoss": "None", "dividendPayout": "42140000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "162181000", "operatingCashflow": "408672000", "capitalExpenditures": "58987000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-333565000", "cashflowFromInvestment": "-86545000", "stockBasedCompensation": "19429000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "42140000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18808000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144543000", "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": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "income_statement": { "revenue": 4881872000, "cost_of_revenue": 3821934000, "gross_profit": 1059938000, "ebit": 496170000, "ebitda": 626927000, "pretax_income": 435410000, "tax_provision": 107214000, "net_income": 328196000, "net_income_to_common": 328196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22847000, "total_current_assets": 909904000, "total_assets": 2782471000, "short_term_debt": 51735000, "long_term_debt": 1276149000, "total_debt": 1327884000, "total_liabilities": 1827302000, "total_equity": 955169000, "shares_outstanding": 24302000, "goodwill_and_intangibles": 1349493000 }, "cash_flow": { "operating_cash_flow": 411738000, "capital_expenditure": 79883000, "free_cash_flow": 491621000, "dividends_paid": 32869000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143268, "ticker_id": 7600, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "496170000", "ebitda": "626927000", "netIncome": "328196000", "grossProfit": "1059938000", "depreciation": "None", "totalRevenue": "4881872000", "costOfRevenue": "3821934000", "interestIncome": "None", "incomeBeforeTax": "435410000", "interestExpense": "60760000", "operatingIncome": "496170000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "107214000", "reportedCurrency": "USD", "netInterestIncome": "-60760000", "nonInterestIncome": "None", "operatingExpenses": "563768000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3821934000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130757000", "sellingGeneralAndAdministrative": "327513000", "netIncomeFromContinuingOperations": "328196000" }, "balance": { "goodwill": "629263000", "inventory": "667841000", "commonStock": "197003000", "currentDebt": "None", "investments": "None", "totalAssets": "2782471000", "longTermDebt": "1276149000", "shortTermDebt": "51735000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "720230000", "reportedCurrency": "USD", "retainedEarnings": "758861000", "totalLiabilities": "1827302000", "otherCurrentAssets": "33960000", "totalCurrentAssets": "909904000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "185256000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1872567000", "currentAccountsPayable": "142910000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "350572000", "shortLongTermDebtTotal": "1450355000", "totalShareholderEquity": "955169000", "capitalLeaseObligations": "166706000", "otherCurrentLiabilities": "137892000", "totalCurrentLiabilities": "367240000", "otherNonCurrentLiabilities": "13050000", "totalNonCurrentLiabilities": "1460062000", "cashAndShortTermInvestments": "22847000", "commonStockSharesOutstanding": "24302000", "intangibleAssetsExcludingGoodwill": "720230000", "cashAndCashEquivalentsAtCarryingValue": "22847000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "328196000", "profitLoss": "None", "dividendPayout": "32869000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-11896000", "operatingCashflow": "411738000", "capitalExpenditures": "79883000", "changeInReceivables": "26056000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-190273000", "cashflowFromInvestment": "-321467000", "stockBasedCompensation": "21751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32869000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-100002000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77117000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130757000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4881872000, "cost_of_revenue": 3821934000, "gross_profit": 1059938000, "research_and_development": null, "selling_general_admin": 327513000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 496170000, "depreciation_amortisation": 130757000, "ebitda": 626927000, "interest_expense": 60760000, "interest_income": null, "other_non_operating": null, "pretax_income": 435410000, "tax_provision": 107214000, "effective_tax_rate": null, "net_income": 328196000, "net_income_continuing_ops": 328196000, "net_income_to_common": 328196000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22847000, "short_term_investments": null, "net_receivables": 185256000, "inventory": 667841000, "other_current_assets": null, "total_current_assets": 909904000, "net_ppe": null, "goodwill": 629263000, "intangible_assets": 720230000, "goodwill_and_intangibles": 1349493000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1872567000, "total_assets": 2782471000, "short_term_debt": 51735000, "accounts_payable": 142910000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 367240000, "long_term_debt": 1276149000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1460062000, "total_liabilities": 1827302000, "total_debt": 1327884000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 758861000, "total_equity": 955169000, "shares_outstanding": 24302000, "operating_cash_flow": 411738000, "stock_based_compensation": 21751000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 79883000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -321467000, "dividends_paid": 32869000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -190273000, "free_cash_flow": 491621000, "net_change_in_cash": -100002000 }, "raw_data": { "income": { "ebit": "496170000", "ebitda": "626927000", "netIncome": "328196000", "grossProfit": "1059938000", "depreciation": "None", "totalRevenue": "4881872000", "costOfRevenue": "3821934000", "interestIncome": "None", "incomeBeforeTax": "435410000", "interestExpense": "60760000", "operatingIncome": "496170000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "107214000", "reportedCurrency": "USD", "netInterestIncome": "-60760000", "nonInterestIncome": "None", "operatingExpenses": "563768000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3821934000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "130757000", "sellingGeneralAndAdministrative": "327513000", "netIncomeFromContinuingOperations": "328196000" }, "balance": { "goodwill": "629263000", "inventory": "667841000", "commonStock": "197003000", "currentDebt": "None", "investments": "None", "totalAssets": "2782471000", "longTermDebt": "1276149000", "shortTermDebt": "51735000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "720230000", "reportedCurrency": "USD", "retainedEarnings": "758861000", "totalLiabilities": "1827302000", "otherCurrentAssets": "33960000", "totalCurrentAssets": "909904000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "185256000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1872567000", "currentAccountsPayable": "142910000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "350572000", "shortLongTermDebtTotal": "1450355000", "totalShareholderEquity": "955169000", "capitalLeaseObligations": "166706000", "otherCurrentLiabilities": "137892000", "totalCurrentLiabilities": "367240000", "otherNonCurrentLiabilities": "13050000", "totalNonCurrentLiabilities": "1460062000", "cashAndShortTermInvestments": "22847000", "commonStockSharesOutstanding": "24302000", "intangibleAssetsExcludingGoodwill": "720230000", "cashAndCashEquivalentsAtCarryingValue": "22847000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "328196000", "profitLoss": "None", "dividendPayout": "32869000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-11896000", "operatingCashflow": "411738000", "capitalExpenditures": "79883000", "changeInReceivables": "26056000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-190273000", "cashflowFromInvestment": "-321467000", "stockBasedCompensation": "21751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "32869000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-100002000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-77117000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "130757000", "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": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "income_statement": { "revenue": 4078092000, "cost_of_revenue": 3276898000, "gross_profit": 801194000, "ebit": 351712000, "ebitda": 456520000, "pretax_income": 293822000, "tax_provision": 68907000, "net_income": 224915000, "net_income_to_common": 224915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 122849000, "total_current_assets": 974075000, "total_assets": 2650731000, "short_term_debt": 47801000, "long_term_debt": 1278989000, "total_debt": 1326790000, "total_liabilities": 1883174000, "total_equity": 767557000, "shares_outstanding": 23355000, "goodwill_and_intangibles": 1191833000 }, "cash_flow": { "operating_cash_flow": 252130000, "capital_expenditure": 64804000, "free_cash_flow": 316934000, "dividends_paid": 27024000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143273, "ticker_id": 7600, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "351712000", "ebitda": "456520000", "netIncome": "224915000", "grossProfit": "801194000", "depreciation": "None", "totalRevenue": "4078092000", "costOfRevenue": "3276898000", "interestIncome": "None", "incomeBeforeTax": "293822000", "interestExpense": "57890000", "operatingIncome": "351712000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "68907000", "reportedCurrency": "USD", "netInterestIncome": "-57890000", "nonInterestIncome": "None", "operatingExpenses": "449482000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3276898000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104808000", "sellingGeneralAndAdministrative": "253547000", "netIncomeFromContinuingOperations": "224915000" }, "balance": { "goodwill": "551377000", "inventory": "614356000", "commonStock": "196383000", "currentDebt": "None", "investments": "None", "totalAssets": "2650731000", "longTermDebt": "1278989000", "shortTermDebt": "47801000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "640456000", "reportedCurrency": "USD", "retainedEarnings": "513734000", "totalLiabilities": "1883174000", "otherCurrentAssets": "60409000", "totalCurrentAssets": "974075000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1676656000", "currentAccountsPayable": "203537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "477676000", "shortLongTermDebtTotal": "1446951000", "totalShareholderEquity": "767557000", "capitalLeaseObligations": "160462000", "otherCurrentLiabilities": "147635000", "totalCurrentLiabilities": "432777000", "otherNonCurrentLiabilities": "14794000", "totalNonCurrentLiabilities": "1450397000", "cashAndShortTermInvestments": "122849000", "commonStockSharesOutstanding": "23355000", "intangibleAssetsExcludingGoodwill": "640456000", "cashAndCashEquivalentsAtCarryingValue": "122849000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "224915000", "profitLoss": "None", "dividendPayout": "27024000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-232465000", "operatingCashflow": "252130000", "capitalExpenditures": "64804000", "changeInReceivables": "-14350000", "changeInExchangeRate": "None", "cashflowFromFinancing": "400686000", "cashflowFromInvestment": "-574734000", "stockBasedCompensation": "22887000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27024000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "78082000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48940000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104808000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4078092000, "cost_of_revenue": 3276898000, "gross_profit": 801194000, "research_and_development": null, "selling_general_admin": 253547000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 351712000, "depreciation_amortisation": 104808000, "ebitda": 456520000, "interest_expense": 57890000, "interest_income": null, "other_non_operating": null, "pretax_income": 293822000, "tax_provision": 68907000, "effective_tax_rate": null, "net_income": 224915000, "net_income_continuing_ops": 224915000, "net_income_to_common": 224915000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 122849000, "short_term_investments": null, "net_receivables": 181094000, "inventory": 614356000, "other_current_assets": null, "total_current_assets": 974075000, "net_ppe": null, "goodwill": 551377000, "intangible_assets": 640456000, "goodwill_and_intangibles": 1191833000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1676656000, "total_assets": 2650731000, "short_term_debt": 47801000, "accounts_payable": 203537000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 432777000, "long_term_debt": 1278989000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1450397000, "total_liabilities": 1883174000, "total_debt": 1326790000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 513734000, "total_equity": 767557000, "shares_outstanding": 23355000, "operating_cash_flow": 252130000, "stock_based_compensation": 22887000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 64804000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -574734000, "dividends_paid": 27024000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 400686000, "free_cash_flow": 316934000, "net_change_in_cash": 78082000 }, "raw_data": { "income": { "ebit": "351712000", "ebitda": "456520000", "netIncome": "224915000", "grossProfit": "801194000", "depreciation": "None", "totalRevenue": "4078092000", "costOfRevenue": "3276898000", "interestIncome": "None", "incomeBeforeTax": "293822000", "interestExpense": "57890000", "operatingIncome": "351712000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "68907000", "reportedCurrency": "USD", "netInterestIncome": "-57890000", "nonInterestIncome": "None", "operatingExpenses": "449482000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3276898000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "104808000", "sellingGeneralAndAdministrative": "253547000", "netIncomeFromContinuingOperations": "224915000" }, "balance": { "goodwill": "551377000", "inventory": "614356000", "commonStock": "196383000", "currentDebt": "None", "investments": "None", "totalAssets": "2650731000", "longTermDebt": "1278989000", "shortTermDebt": "47801000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "640456000", "reportedCurrency": "USD", "retainedEarnings": "513734000", "totalLiabilities": "1883174000", "otherCurrentAssets": "60409000", "totalCurrentAssets": "974075000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "181094000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1676656000", "currentAccountsPayable": "203537000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "477676000", "shortLongTermDebtTotal": "1446951000", "totalShareholderEquity": "767557000", "capitalLeaseObligations": "160462000", "otherCurrentLiabilities": "147635000", "totalCurrentLiabilities": "432777000", "otherNonCurrentLiabilities": "14794000", "totalNonCurrentLiabilities": "1450397000", "cashAndShortTermInvestments": "122849000", "commonStockSharesOutstanding": "23355000", "intangibleAssetsExcludingGoodwill": "640456000", "cashAndCashEquivalentsAtCarryingValue": "122849000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "224915000", "profitLoss": "None", "dividendPayout": "27024000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-232465000", "operatingCashflow": "252130000", "capitalExpenditures": "64804000", "changeInReceivables": "-14350000", "changeInExchangeRate": "None", "cashflowFromFinancing": "400686000", "cashflowFromInvestment": "-574734000", "stockBasedCompensation": "22887000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27024000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "78082000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-48940000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "104808000", "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": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "income_statement": { "revenue": 2486597000, "cost_of_revenue": 2027580000, "gross_profit": 459017000, "ebit": 173373000, "ebitda": 246643000, "pretax_income": 130372000, "tax_provision": 33311000, "net_income": 97061000, "net_income_to_common": 97061000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 44767000, "total_current_assets": 528063000, "total_assets": 1753435000, "short_term_debt": 38401000, "long_term_debt": 810907000, "total_debt": 849308000, "total_liabilities": 1193994000, "total_equity": 559441000, "shares_outstanding": 23087000, "goodwill_and_intangibles": 852076000 }, "cash_flow": { "operating_cash_flow": 160153000, "capital_expenditure": 32100000, "free_cash_flow": 192253000, "dividends_paid": 23630000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143278, "ticker_id": 7600, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "173373000", "ebitda": "246643000", "netIncome": "97061000", "grossProfit": "459017000", "depreciation": "None", "totalRevenue": "2486597000", "costOfRevenue": "2027580000", "interestIncome": "None", "incomeBeforeTax": "130372000", "interestExpense": "43001000", "operatingIncome": "173373000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "33311000", "reportedCurrency": "USD", "netInterestIncome": "-43001000", "nonInterestIncome": "None", "operatingExpenses": "285644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2027580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73270000", "sellingGeneralAndAdministrative": "146376000", "netIncomeFromContinuingOperations": "97061000" }, "balance": { "goodwill": "395800000", "inventory": "312809000", "commonStock": "180892000", "currentDebt": "None", "investments": "None", "totalAssets": "1753435000", "longTermDebt": "810907000", "shortTermDebt": "38401000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "456276000", "reportedCurrency": "USD", "retainedEarnings": "360214000", "totalLiabilities": "1193994000", "otherCurrentAssets": "31455000", "totalCurrentAssets": "528063000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "139032000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1225372000", "currentAccountsPayable": "105786000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "251493000", "shortLongTermDebtTotal": "937483000", "totalShareholderEquity": "559441000", "capitalLeaseObligations": "119076000", "otherCurrentLiabilities": "76847000", "totalCurrentLiabilities": "227389000", "otherNonCurrentLiabilities": "116182000", "totalNonCurrentLiabilities": "966605000", "cashAndShortTermInvestments": "44767000", "commonStockSharesOutstanding": "23087000", "intangibleAssetsExcludingGoodwill": "456276000", "cashAndCashEquivalentsAtCarryingValue": "44767000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97061000", "profitLoss": "None", "dividendPayout": "23630000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-34554000", "operatingCashflow": "160153000", "capitalExpenditures": "32100000", "changeInReceivables": "-29190000", "changeInExchangeRate": "None", "cashflowFromFinancing": "83108000", "cashflowFromInvestment": "-337884000", "stockBasedCompensation": "15960000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23630000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-94623000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23106000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73270000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2486597000, "cost_of_revenue": 2027580000, "gross_profit": 459017000, "research_and_development": null, "selling_general_admin": 146376000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 173373000, "depreciation_amortisation": 73270000, "ebitda": 246643000, "interest_expense": 43001000, "interest_income": null, "other_non_operating": null, "pretax_income": 130372000, "tax_provision": 33311000, "effective_tax_rate": null, "net_income": 97061000, "net_income_continuing_ops": 97061000, "net_income_to_common": 97061000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 44767000, "short_term_investments": null, "net_receivables": 139032000, "inventory": 312809000, "other_current_assets": null, "total_current_assets": 528063000, "net_ppe": null, "goodwill": 395800000, "intangible_assets": 456276000, "goodwill_and_intangibles": 852076000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1225372000, "total_assets": 1753435000, "short_term_debt": 38401000, "accounts_payable": 105786000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 227389000, "long_term_debt": 810907000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 966605000, "total_liabilities": 1193994000, "total_debt": 849308000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 360214000, "total_equity": 559441000, "shares_outstanding": 23087000, "operating_cash_flow": 160153000, "stock_based_compensation": 15960000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -337884000, "dividends_paid": 23630000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 83108000, "free_cash_flow": 192253000, "net_change_in_cash": -94623000 }, "raw_data": { "income": { "ebit": "173373000", "ebitda": "246643000", "netIncome": "97061000", "grossProfit": "459017000", "depreciation": "None", "totalRevenue": "2486597000", "costOfRevenue": "2027580000", "interestIncome": "None", "incomeBeforeTax": "130372000", "interestExpense": "43001000", "operatingIncome": "173373000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "33311000", "reportedCurrency": "USD", "netInterestIncome": "-43001000", "nonInterestIncome": "None", "operatingExpenses": "285644000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2027580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "73270000", "sellingGeneralAndAdministrative": "146376000", "netIncomeFromContinuingOperations": "97061000" }, "balance": { "goodwill": "395800000", "inventory": "312809000", "commonStock": "180892000", "currentDebt": "None", "investments": "None", "totalAssets": "1753435000", "longTermDebt": "810907000", "shortTermDebt": "38401000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "456276000", "reportedCurrency": "USD", "retainedEarnings": "360214000", "totalLiabilities": "1193994000", "otherCurrentAssets": "31455000", "totalCurrentAssets": "528063000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "139032000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1225372000", "currentAccountsPayable": "105786000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "251493000", "shortLongTermDebtTotal": "937483000", "totalShareholderEquity": "559441000", "capitalLeaseObligations": "119076000", "otherCurrentLiabilities": "76847000", "totalCurrentLiabilities": "227389000", "otherNonCurrentLiabilities": "116182000", "totalNonCurrentLiabilities": "966605000", "cashAndShortTermInvestments": "44767000", "commonStockSharesOutstanding": "23087000", "intangibleAssetsExcludingGoodwill": "456276000", "cashAndCashEquivalentsAtCarryingValue": "44767000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97061000", "profitLoss": "None", "dividendPayout": "23630000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-34554000", "operatingCashflow": "160153000", "capitalExpenditures": "32100000", "changeInReceivables": "-29190000", "changeInExchangeRate": "None", "cashflowFromFinancing": "83108000", "cashflowFromInvestment": "-337884000", "stockBasedCompensation": "15960000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "23630000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-94623000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23106000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "73270000", "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": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "income_statement": { "revenue": 2337082000, "cost_of_revenue": 1914211000, "gross_profit": 422871000, "ebit": 154442000, "ebitda": 217237000, "pretax_income": 117826000, "tax_provision": 28260000, "net_income": 89566000, "net_income_to_common": 89566000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 139390000, "total_current_assets": 516833999, "total_assets": 1470993000, "short_term_debt": 32694000, "long_term_debt": 670354000, "total_debt": 703048000, "total_liabilities": 973512000, "total_equity": 497481000, "shares_outstanding": 23280000, "goodwill_and_intangibles": 676363000 }, "cash_flow": { "operating_cash_flow": 192410000, "capital_expenditure": 27661000, "free_cash_flow": 220071000, "dividends_paid": 5798000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143283, "ticker_id": 7600, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "154442000", "ebitda": "217237000", "netIncome": "89566000", "grossProfit": "422871000", "depreciation": "None", "totalRevenue": "2337082000", "costOfRevenue": "1914211000", "interestIncome": "36616000", "incomeBeforeTax": "117826000", "interestExpense": "36616000", "operatingIncome": "154442000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "28260000", "reportedCurrency": "USD", "netInterestIncome": "-36616000", "nonInterestIncome": "None", "operatingExpenses": "268429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1914211000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62795000", "sellingGeneralAndAdministrative": "134466000", "netIncomeFromContinuingOperations": "89566000" }, "balance": { "goodwill": "319349000", "inventory": "253870000", "commonStock": "172662000", "currentDebt": "None", "investments": "None", "totalAssets": "1470993000", "longTermDebt": "670354000", "shortTermDebt": "32694000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "357014000", "reportedCurrency": "USD", "retainedEarnings": "305503000", "totalLiabilities": "973512000", "otherCurrentAssets": "34628999", "totalCurrentAssets": "516833999", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "1409000", "currentNetReceivables": "87536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "954159001", "currentAccountsPayable": "96208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "180849000", "shortLongTermDebtTotal": "775383000", "totalShareholderEquity": "497481000", "capitalLeaseObligations": "94161000", "otherCurrentLiabilities": "58033000", "totalCurrentLiabilities": "186935000", "otherNonCurrentLiabilities": "88939000", "totalNonCurrentLiabilities": "786577000", "cashAndShortTermInvestments": "139390000", "commonStockSharesOutstanding": "23280000", "intangibleAssetsExcludingGoodwill": "357014000", "cashAndCashEquivalentsAtCarryingValue": "139390000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89566000", "profitLoss": "None", "dividendPayout": "5798000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "19682000", "operatingCashflow": "192410000", "capitalExpenditures": "27661000", "changeInReceivables": "5768000", "changeInExchangeRate": "None", "cashflowFromFinancing": "19297000", "cashflowFromInvestment": "-79212000", "stockBasedCompensation": "15436000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5798000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "132495000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3815000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62795000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2337082000, "cost_of_revenue": 1914211000, "gross_profit": 422871000, "research_and_development": null, "selling_general_admin": 134466000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 154442000, "depreciation_amortisation": 62795000, "ebitda": 217237000, "interest_expense": 36616000, "interest_income": null, "other_non_operating": null, "pretax_income": 117826000, "tax_provision": 28260000, "effective_tax_rate": null, "net_income": 89566000, "net_income_continuing_ops": 89566000, "net_income_to_common": 89566000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 139390000, "short_term_investments": 1409000, "net_receivables": 87536000, "inventory": 253870000, "other_current_assets": null, "total_current_assets": 516833999, "net_ppe": null, "goodwill": 319349000, "intangible_assets": 357014000, "goodwill_and_intangibles": 676363000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 954159001, "total_assets": 1470993000, "short_term_debt": 32694000, "accounts_payable": 96208000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 186935000, "long_term_debt": 670354000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 786577000, "total_liabilities": 973512000, "total_debt": 703048000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 305503000, "total_equity": 497481000, "shares_outstanding": 23280000, "operating_cash_flow": 192410000, "stock_based_compensation": 15436000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 27661000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79212000, "dividends_paid": 5798000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 19297000, "free_cash_flow": 220071000, "net_change_in_cash": 132495000 }, "raw_data": { "income": { "ebit": "154442000", "ebitda": "217237000", "netIncome": "89566000", "grossProfit": "422871000", "depreciation": "None", "totalRevenue": "2337082000", "costOfRevenue": "1914211000", "interestIncome": "36616000", "incomeBeforeTax": "117826000", "interestExpense": "36616000", "operatingIncome": "154442000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "28260000", "reportedCurrency": "USD", "netInterestIncome": "-36616000", "nonInterestIncome": "None", "operatingExpenses": "268429000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1914211000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62795000", "sellingGeneralAndAdministrative": "134466000", "netIncomeFromContinuingOperations": "89566000" }, "balance": { "goodwill": "319349000", "inventory": "253870000", "commonStock": "172662000", "currentDebt": "None", "investments": "None", "totalAssets": "1470993000", "longTermDebt": "670354000", "shortTermDebt": "32694000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "357014000", "reportedCurrency": "USD", "retainedEarnings": "305503000", "totalLiabilities": "973512000", "otherCurrentAssets": "34628999", "totalCurrentAssets": "516833999", "currentLongTermDebt": "5000000", "longTermInvestments": "None", "shortTermInvestments": "1409000", "currentNetReceivables": "87536000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "954159001", "currentAccountsPayable": "96208000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "180849000", "shortLongTermDebtTotal": "775383000", "totalShareholderEquity": "497481000", "capitalLeaseObligations": "94161000", "otherCurrentLiabilities": "58033000", "totalCurrentLiabilities": "186935000", "otherNonCurrentLiabilities": "88939000", "totalNonCurrentLiabilities": "786577000", "cashAndShortTermInvestments": "139390000", "commonStockSharesOutstanding": "23280000", "intangibleAssetsExcludingGoodwill": "357014000", "cashAndCashEquivalentsAtCarryingValue": "139390000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "89566000", "profitLoss": "None", "dividendPayout": "5798000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "19682000", "operatingCashflow": "192410000", "capitalExpenditures": "27661000", "changeInReceivables": "5768000", "changeInExchangeRate": "None", "cashflowFromFinancing": "19297000", "cashflowFromInvestment": "-79212000", "stockBasedCompensation": "15436000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5798000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "132495000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-3815000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62795000", "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": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "income_statement": { "revenue": 2263061000, "cost_of_revenue": 1847195000, "gross_profit": 415866000, "ebit": 178415000, "ebitda": 233467000, "pretax_income": 151979000, "tax_provision": 32147000, "net_income": 119832000, "net_income_to_common": 119832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 6895000, "total_current_assets": 385167000, "total_assets": 1231231000, "short_term_debt": 8750000, "long_term_debt": 621751000, "total_debt": 630501000, "total_liabilities": 822477000, "total_equity": 408754000, "shares_outstanding": 24317000, "goodwill_and_intangibles": 664716000 }, "cash_flow": { "operating_cash_flow": 200013000, "capital_expenditure": 34486000, "free_cash_flow": 234499000, "dividends_paid": 5798000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143288, "ticker_id": 7600, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "178415000", "ebitda": "233467000", "netIncome": "119832000", "grossProfit": "415866000", "depreciation": "None", "totalRevenue": "2263061000", "costOfRevenue": "1847195000", "interestIncome": "26436000", "incomeBeforeTax": "151979000", "interestExpense": "26436000", "operatingIncome": "178415000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "32147000", "reportedCurrency": "USD", "netInterestIncome": "-26436000", "nonInterestIncome": "None", "operatingExpenses": "237451000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1847195000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55052000", "sellingGeneralAndAdministrative": "128242000", "netIncomeFromContinuingOperations": "119832000" }, "balance": { "goodwill": "281734000", "inventory": "272898000", "commonStock": "161436000", "currentDebt": "None", "investments": "None", "totalAssets": "1231231000", "longTermDebt": "621751000", "shortTermDebt": "8750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "382982000", "reportedCurrency": "USD", "retainedEarnings": "224874000", "totalLiabilities": "822477000", "otherCurrentAssets": "31294000", "totalCurrentAssets": "385167000", "currentLongTermDebt": "8750000", "longTermInvestments": "None", "shortTermInvestments": "2299000", "currentNetReceivables": "92626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "846064000", "currentAccountsPayable": "89803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "177145000", "shortLongTermDebtTotal": "630501000", "totalShareholderEquity": "408754000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55797000", "totalCurrentLiabilities": "157755000", "otherNonCurrentLiabilities": "20272000", "totalNonCurrentLiabilities": "664722000", "cashAndShortTermInvestments": "6895000", "commonStockSharesOutstanding": "24317000", "intangibleAssetsExcludingGoodwill": "382982000", "cashAndCashEquivalentsAtCarryingValue": "6895000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119832000", "profitLoss": "None", "dividendPayout": "5798000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "92000", "operatingCashflow": "200013000", "capitalExpenditures": "34486000", "changeInReceivables": "26117000", "changeInExchangeRate": "None", "cashflowFromFinancing": "175485000", "cashflowFromInvestment": "-371370000", "stockBasedCompensation": "13981000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5798000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4128000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-107567000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55052000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2263061000, "cost_of_revenue": 1847195000, "gross_profit": 415866000, "research_and_development": 0, "selling_general_admin": 128242000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 178415000, "depreciation_amortisation": 55052000, "ebitda": 233467000, "interest_expense": 26436000, "interest_income": null, "other_non_operating": null, "pretax_income": 151979000, "tax_provision": 32147000, "effective_tax_rate": null, "net_income": 119832000, "net_income_continuing_ops": 119832000, "net_income_to_common": 119832000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 6895000, "short_term_investments": 2299000, "net_receivables": 92626000, "inventory": 272898000, "other_current_assets": null, "total_current_assets": 385167000, "net_ppe": null, "goodwill": 281734000, "intangible_assets": 382982000, "goodwill_and_intangibles": 664716000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 846064000, "total_assets": 1231231000, "short_term_debt": 8750000, "accounts_payable": 89803000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 157755000, "long_term_debt": 621751000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 664722000, "total_liabilities": 822477000, "total_debt": 630501000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 224874000, "total_equity": 408754000, "shares_outstanding": 24317000, "operating_cash_flow": 200013000, "stock_based_compensation": 13981000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34486000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -371370000, "dividends_paid": 5798000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 175485000, "free_cash_flow": 234499000, "net_change_in_cash": 4128000 }, "raw_data": { "income": { "ebit": "178415000", "ebitda": "233467000", "netIncome": "119832000", "grossProfit": "415866000", "depreciation": "None", "totalRevenue": "2263061000", "costOfRevenue": "1847195000", "interestIncome": "26436000", "incomeBeforeTax": "151979000", "interestExpense": "26436000", "operatingIncome": "178415000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "32147000", "reportedCurrency": "USD", "netInterestIncome": "-26436000", "nonInterestIncome": "None", "operatingExpenses": "237451000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1847195000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55052000", "sellingGeneralAndAdministrative": "128242000", "netIncomeFromContinuingOperations": "119832000" }, "balance": { "goodwill": "281734000", "inventory": "272898000", "commonStock": "161436000", "currentDebt": "None", "investments": "None", "totalAssets": "1231231000", "longTermDebt": "621751000", "shortTermDebt": "8750000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "382982000", "reportedCurrency": "USD", "retainedEarnings": "224874000", "totalLiabilities": "822477000", "otherCurrentAssets": "31294000", "totalCurrentAssets": "385167000", "currentLongTermDebt": "8750000", "longTermInvestments": "None", "shortTermInvestments": "2299000", "currentNetReceivables": "92626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "846064000", "currentAccountsPayable": "89803000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "177145000", "shortLongTermDebtTotal": "630501000", "totalShareholderEquity": "408754000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "55797000", "totalCurrentLiabilities": "157755000", "otherNonCurrentLiabilities": "20272000", "totalNonCurrentLiabilities": "664722000", "cashAndShortTermInvestments": "6895000", "commonStockSharesOutstanding": "24317000", "intangibleAssetsExcludingGoodwill": "382982000", "cashAndCashEquivalentsAtCarryingValue": "6895000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "119832000", "profitLoss": "None", "dividendPayout": "5798000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "92000", "operatingCashflow": "200013000", "capitalExpenditures": "34486000", "changeInReceivables": "26117000", "changeInExchangeRate": "None", "cashflowFromFinancing": "175485000", "cashflowFromInvestment": "-371370000", "stockBasedCompensation": "13981000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5798000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "4128000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-107567000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55052000", "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": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "income_statement": { "revenue": 997172000, "cost_of_revenue": 770312000, "gross_profit": 226860000, "ebit": 64722000, "ebitda": 107499000, "pretax_income": 46334000, "tax_provision": 6854000, "net_income": 39480000, "net_income_to_common": 39480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 37472000, "total_current_assets": 1014712000, "total_assets": 3218443000, "short_term_debt": 63482000, "long_term_debt": 1378433000, "total_debt": 1441915000, "total_liabilities": 2030073000, "total_equity": 1188370000, "shares_outstanding": 36047000, "goodwill_and_intangibles": 2282780000 }, "cash_flow": { "operating_cash_flow": -14008000, "capital_expenditure": 18925999, "free_cash_flow": 4917999, "dividends_paid": 16311000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143251, "ticker_id": 7600, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64722000", "ebitda": "107499000", "netIncome": "39480000", "grossProfit": "226860000", "depreciation": "None", "totalRevenue": "997172000", "costOfRevenue": "770312000", "interestIncome": "None", "incomeBeforeTax": "46334000", "interestExpense": "18388000", "operatingIncome": "64722000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6854000", "reportedCurrency": "USD", "netInterestIncome": "-18388000", "nonInterestIncome": "None", "operatingExpenses": "162138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "770312000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42777000", "sellingGeneralAndAdministrative": "93096000", "netIncomeFromContinuingOperations": "39480000" }, "balance": { "goodwill": "1561248000", "inventory": "626069000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3218443000", "longTermDebt": "1378433000", "shortTermDebt": "63482000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "721532000", "reportedCurrency": "USD", "retainedEarnings": "986964000", "totalLiabilities": "2030073000", "otherCurrentAssets": "65792000", "totalCurrentAssets": "1014712000", "currentLongTermDebt": "6250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "285379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2203731000", "currentAccountsPayable": "217645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "227235000", "totalShareholderEquity": "1188370000", "capitalLeaseObligations": "220985000", "otherCurrentLiabilities": "92893000", "totalCurrentLiabilities": "374020000", "otherNonCurrentLiabilities": "13198000", "totalNonCurrentLiabilities": "1656053000", "cashAndShortTermInvestments": "37472000", "commonStockSharesOutstanding": "36047000", "intangibleAssetsExcludingGoodwill": "721532000", "cashAndCashEquivalentsAtCarryingValue": "37472000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39480000", "profitLoss": "None", "dividendPayout": "16311000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-29166000", "operatingCashflow": "-14008000", "capitalExpenditures": "18925999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50984000", "cashflowFromInvestment": "-25936000", "stockBasedCompensation": "5978000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16311000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14693000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42777000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 997172000, "cost_of_revenue": 770312000, "gross_profit": 226860000, "research_and_development": null, "selling_general_admin": 93096000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64722000, "depreciation_amortisation": 42777000, "ebitda": 107499000, "interest_expense": 18388000, "interest_income": null, "other_non_operating": null, "pretax_income": 46334000, "tax_provision": 6854000, "effective_tax_rate": null, "net_income": 39480000, "net_income_continuing_ops": 39480000, "net_income_to_common": 39480000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 37472000, "short_term_investments": null, "net_receivables": 285379000, "inventory": 626069000, "other_current_assets": null, "total_current_assets": 1014712000, "net_ppe": null, "goodwill": 1561248000, "intangible_assets": 721532000, "goodwill_and_intangibles": 2282780000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2203731000, "total_assets": 3218443000, "short_term_debt": 63482000, "accounts_payable": 217645000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 374020000, "long_term_debt": 1378433000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1656053000, "total_liabilities": 2030073000, "total_debt": 1441915000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 986964000, "total_equity": 1188370000, "shares_outstanding": 36047000, "operating_cash_flow": -14008000, "stock_based_compensation": 5978000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18925999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25936000, "dividends_paid": 16311000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 50984000, "free_cash_flow": 4917999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64722000", "ebitda": "107499000", "netIncome": "39480000", "grossProfit": "226860000", "depreciation": "None", "totalRevenue": "997172000", "costOfRevenue": "770312000", "interestIncome": "None", "incomeBeforeTax": "46334000", "interestExpense": "18388000", "operatingIncome": "64722000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "6854000", "reportedCurrency": "USD", "netInterestIncome": "-18388000", "nonInterestIncome": "None", "operatingExpenses": "162138000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "770312000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42777000", "sellingGeneralAndAdministrative": "93096000", "netIncomeFromContinuingOperations": "39480000" }, "balance": { "goodwill": "1561248000", "inventory": "626069000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3218443000", "longTermDebt": "1378433000", "shortTermDebt": "63482000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "721532000", "reportedCurrency": "USD", "retainedEarnings": "986964000", "totalLiabilities": "2030073000", "otherCurrentAssets": "65792000", "totalCurrentAssets": "1014712000", "currentLongTermDebt": "6250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "285379000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2203731000", "currentAccountsPayable": "217645000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "227235000", "totalShareholderEquity": "1188370000", "capitalLeaseObligations": "220985000", "otherCurrentLiabilities": "92893000", "totalCurrentLiabilities": "374020000", "otherNonCurrentLiabilities": "13198000", "totalNonCurrentLiabilities": "1656053000", "cashAndShortTermInvestments": "37472000", "commonStockSharesOutstanding": "36047000", "intangibleAssetsExcludingGoodwill": "721532000", "cashAndCashEquivalentsAtCarryingValue": "37472000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39480000", "profitLoss": "None", "dividendPayout": "16311000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-29166000", "operatingCashflow": "-14008000", "capitalExpenditures": "18925999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "50984000", "cashflowFromInvestment": "-25936000", "stockBasedCompensation": "5978000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16311000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14693000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42777000", "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": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "income_statement": { "revenue": 924168000, "cost_of_revenue": 711495000, "gross_profit": 212673000, "ebit": 57405000, "ebitda": 100395000, "pretax_income": 39330000, "tax_provision": 10251000, "net_income": 29079000, "net_income_to_common": 29079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26432000, "total_current_assets": 873122000, "total_assets": 3076174000, "short_term_debt": 61206000, "long_term_debt": 1282821000, "total_debt": 1344027000, "total_liabilities": 1891877000, "total_equity": 1184297000, "shares_outstanding": 35206000, "goodwill_and_intangibles": 2325223000 }, "cash_flow": { "operating_cash_flow": 130842999, "capital_expenditure": 18176999, "free_cash_flow": 149019998, "dividends_paid": 15300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143252, "ticker_id": 7600, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57405000", "ebitda": "100395000", "netIncome": "29079000", "grossProfit": "212673000", "depreciation": "None", "totalRevenue": "924168000", "costOfRevenue": "711495000", "interestIncome": "None", "incomeBeforeTax": "39330000", "interestExpense": "18075000", "operatingIncome": "57405000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10251000", "reportedCurrency": "USD", "netInterestIncome": "-18075000", "nonInterestIncome": "None", "operatingExpenses": "155268000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "711495000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42990000", "sellingGeneralAndAdministrative": "88429000", "netIncomeFromContinuingOperations": "29079000" }, "balance": { "goodwill": "1582662000", "inventory": "595265000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3076174000", "longTermDebt": "1282821000", "shortTermDebt": "61206000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "742561000", "reportedCurrency": "USD", "retainedEarnings": "976963000", "totalLiabilities": "1891877000", "otherCurrentAssets": "66020000", "totalCurrentAssets": "873122000", "currentLongTermDebt": "6250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "185405000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2203052000", "currentAccountsPayable": "192448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1641805000", "totalShareholderEquity": "1184297000", "capitalLeaseObligations": "203845000", "otherCurrentLiabilities": "94836000", "totalCurrentLiabilities": "348490000", "otherNonCurrentLiabilities": "14802000", "totalNonCurrentLiabilities": "1543387000", "cashAndShortTermInvestments": "26432000", "commonStockSharesOutstanding": "35206000", "intangibleAssetsExcludingGoodwill": "742561000", "cashAndCashEquivalentsAtCarryingValue": "26432000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29079000", "profitLoss": "None", "dividendPayout": "15300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "13093000", "operatingCashflow": "130842999", "capitalExpenditures": "18176999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55518000", "cashflowFromInvestment": "-69591000", "stockBasedCompensation": "3899000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42990000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 924168000, "cost_of_revenue": 711495000, "gross_profit": 212673000, "research_and_development": null, "selling_general_admin": 88429000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57405000, "depreciation_amortisation": 42990000, "ebitda": 100395000, "interest_expense": 18075000, "interest_income": null, "other_non_operating": null, "pretax_income": 39330000, "tax_provision": 10251000, "effective_tax_rate": null, "net_income": 29079000, "net_income_continuing_ops": 29079000, "net_income_to_common": 29079000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26432000, "short_term_investments": null, "net_receivables": 185405000, "inventory": 595265000, "other_current_assets": null, "total_current_assets": 873122000, "net_ppe": null, "goodwill": 1582662000, "intangible_assets": 742561000, "goodwill_and_intangibles": 2325223000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2203052000, "total_assets": 3076174000, "short_term_debt": 61206000, "accounts_payable": 192448000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 348490000, "long_term_debt": 1282821000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1543387000, "total_liabilities": 1891877000, "total_debt": 1344027000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 976963000, "total_equity": 1184297000, "shares_outstanding": 35206000, "operating_cash_flow": 130842999, "stock_based_compensation": 3899000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18176999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69591000, "dividends_paid": 15300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -55518000, "free_cash_flow": 149019998, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57405000", "ebitda": "100395000", "netIncome": "29079000", "grossProfit": "212673000", "depreciation": "None", "totalRevenue": "924168000", "costOfRevenue": "711495000", "interestIncome": "None", "incomeBeforeTax": "39330000", "interestExpense": "18075000", "operatingIncome": "57405000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "10251000", "reportedCurrency": "USD", "netInterestIncome": "-18075000", "nonInterestIncome": "None", "operatingExpenses": "155268000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "711495000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42990000", "sellingGeneralAndAdministrative": "88429000", "netIncomeFromContinuingOperations": "29079000" }, "balance": { "goodwill": "1582662000", "inventory": "595265000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3076174000", "longTermDebt": "1282821000", "shortTermDebt": "61206000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "742561000", "reportedCurrency": "USD", "retainedEarnings": "976963000", "totalLiabilities": "1891877000", "otherCurrentAssets": "66020000", "totalCurrentAssets": "873122000", "currentLongTermDebt": "6250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "185405000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2203052000", "currentAccountsPayable": "192448000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1641805000", "totalShareholderEquity": "1184297000", "capitalLeaseObligations": "203845000", "otherCurrentLiabilities": "94836000", "totalCurrentLiabilities": "348490000", "otherNonCurrentLiabilities": "14802000", "totalNonCurrentLiabilities": "1543387000", "cashAndShortTermInvestments": "26432000", "commonStockSharesOutstanding": "35206000", "intangibleAssetsExcludingGoodwill": "742561000", "cashAndCashEquivalentsAtCarryingValue": "26432000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29079000", "profitLoss": "None", "dividendPayout": "15300000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "13093000", "operatingCashflow": "130842999", "capitalExpenditures": "18176999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-55518000", "cashflowFromInvestment": "-69591000", "stockBasedCompensation": "3899000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42990000", "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": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "income_statement": { "revenue": 975631000, "cost_of_revenue": 754667000, "gross_profit": 220964000, "ebit": 66293000, "ebitda": 108260000, "pretax_income": 47842000, "tax_provision": 12539000, "net_income": 35303000, "net_income_to_common": 35303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 20698000, "total_current_assets": 951892000, "total_assets": 3147175000, "short_term_debt": 60893000, "long_term_debt": 1320343000, "total_debt": 1381236000, "total_liabilities": 1978669000, "total_equity": 1168506000, "shares_outstanding": 34440000, "goodwill_and_intangibles": 1568605000 }, "cash_flow": { "operating_cash_flow": 9104000, "capital_expenditure": 26298000, "free_cash_flow": 35402000, "dividends_paid": 13023000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143254, "ticker_id": 7600, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66293000", "ebitda": "108260000", "netIncome": "35303000", "grossProfit": "220964000", "depreciation": "None", "totalRevenue": "975631000", "costOfRevenue": "754667000", "interestIncome": "None", "incomeBeforeTax": "47842000", "interestExpense": "18451000", "operatingIncome": "66293000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "12539000", "reportedCurrency": "USD", "netInterestIncome": "-18451000", "nonInterestIncome": "None", "operatingExpenses": "154671000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "754667000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41967000", "sellingGeneralAndAdministrative": "86022000", "netIncomeFromContinuingOperations": "35303000" }, "balance": { "goodwill": "815121000", "inventory": "599685000", "commonStock": "206324000", "currentDebt": "None", "investments": "None", "totalAssets": "3147175000", "longTermDebt": "1320343000", "shortTermDebt": "60893000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "753484000", "reportedCurrency": "USD", "retainedEarnings": "963114000", "totalLiabilities": "1978669000", "otherCurrentAssets": "53135000", "totalCurrentAssets": "951892000", "currentLongTermDebt": "6250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2195283000", "currentAccountsPayable": "222037000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1532221000", "totalShareholderEquity": "1168506000", "capitalLeaseObligations": "205628000", "otherCurrentLiabilities": "124648000", "totalCurrentLiabilities": "407578000", "otherNonCurrentLiabilities": "16623000", "totalNonCurrentLiabilities": "1571091000", "cashAndShortTermInvestments": "20698000", "commonStockSharesOutstanding": "34440000", "intangibleAssetsExcludingGoodwill": "753484000", "cashAndCashEquivalentsAtCarryingValue": "20698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35303000", "profitLoss": "None", "dividendPayout": "13023000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-42707000", "operatingCashflow": "9104000", "capitalExpenditures": "26298000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39897000", "cashflowFromInvestment": "-50277000", "stockBasedCompensation": "3867000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13023000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "31969000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41967000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 975631000, "cost_of_revenue": 754667000, "gross_profit": 220964000, "research_and_development": null, "selling_general_admin": 86022000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66293000, "depreciation_amortisation": 41967000, "ebitda": 108260000, "interest_expense": 18451000, "interest_income": null, "other_non_operating": null, "pretax_income": 47842000, "tax_provision": 12539000, "effective_tax_rate": null, "net_income": 35303000, "net_income_continuing_ops": 35303000, "net_income_to_common": 35303000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 20698000, "short_term_investments": null, "net_receivables": 278374000, "inventory": 599685000, "other_current_assets": null, "total_current_assets": 951892000, "net_ppe": null, "goodwill": 815121000, "intangible_assets": 753484000, "goodwill_and_intangibles": 1568605000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2195283000, "total_assets": 3147175000, "short_term_debt": 60893000, "accounts_payable": 222037000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 407578000, "long_term_debt": 1320343000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1571091000, "total_liabilities": 1978669000, "total_debt": 1381236000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 963114000, "total_equity": 1168506000, "shares_outstanding": 34440000, "operating_cash_flow": 9104000, "stock_based_compensation": 3867000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 26298000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50277000, "dividends_paid": 13023000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 39897000, "free_cash_flow": 35402000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "66293000", "ebitda": "108260000", "netIncome": "35303000", "grossProfit": "220964000", "depreciation": "None", "totalRevenue": "975631000", "costOfRevenue": "754667000", "interestIncome": "None", "incomeBeforeTax": "47842000", "interestExpense": "18451000", "operatingIncome": "66293000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "12539000", "reportedCurrency": "USD", "netInterestIncome": "-18451000", "nonInterestIncome": "None", "operatingExpenses": "154671000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "754667000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41967000", "sellingGeneralAndAdministrative": "86022000", "netIncomeFromContinuingOperations": "35303000" }, "balance": { "goodwill": "815121000", "inventory": "599685000", "commonStock": "206324000", "currentDebt": "None", "investments": "None", "totalAssets": "3147175000", "longTermDebt": "1320343000", "shortTermDebt": "60893000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "753484000", "reportedCurrency": "USD", "retainedEarnings": "963114000", "totalLiabilities": "1978669000", "otherCurrentAssets": "53135000", "totalCurrentAssets": "951892000", "currentLongTermDebt": "6250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278374000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2195283000", "currentAccountsPayable": "222037000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1532221000", "totalShareholderEquity": "1168506000", "capitalLeaseObligations": "205628000", "otherCurrentLiabilities": "124648000", "totalCurrentLiabilities": "407578000", "otherNonCurrentLiabilities": "16623000", "totalNonCurrentLiabilities": "1571091000", "cashAndShortTermInvestments": "20698000", "commonStockSharesOutstanding": "34440000", "intangibleAssetsExcludingGoodwill": "753484000", "cashAndCashEquivalentsAtCarryingValue": "20698000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35303000", "profitLoss": "None", "dividendPayout": "13023000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-42707000", "operatingCashflow": "9104000", "capitalExpenditures": "26298000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "39897000", "cashflowFromInvestment": "-50277000", "stockBasedCompensation": "3867000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13023000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "31969000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41967000", "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": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "income_statement": { "revenue": 1047554000, "cost_of_revenue": 796922000, "gross_profit": 250632000, "ebit": 62302000, "ebitda": 104911000, "pretax_income": 43433000, "tax_provision": 10997000, "net_income": 32436000, "net_income_to_common": 32436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 21974000, "total_current_assets": 899958000, "total_assets": 3079212000, "short_term_debt": 61436000, "long_term_debt": 1266298000, "total_debt": 1327734000, "total_liabilities": 1936103000, "total_equity": 1143109000, "shares_outstanding": 34116000, "goodwill_and_intangibles": 1568094000 }, "cash_flow": { "operating_cash_flow": 149390000, "capital_expenditure": 18275000, "free_cash_flow": 167665000, "dividends_paid": 13089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143255, "ticker_id": 7600, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "62302000", "ebitda": "104911000", "netIncome": "32436000", "grossProfit": "250632000", "depreciation": "None", "totalRevenue": "1047554000", "costOfRevenue": "796922000", "interestIncome": "None", "incomeBeforeTax": "43433000", "interestExpense": "18869000", "operatingIncome": "86722000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10997000", "reportedCurrency": "USD", "netInterestIncome": "-18869000", "nonInterestIncome": "None", "operatingExpenses": "163910000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "796922000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42609000", "sellingGeneralAndAdministrative": "93206000", "netIncomeFromContinuingOperations": "32436000" }, "balance": { "goodwill": "801785000", "inventory": "554631000", "commonStock": "202765000", "currentDebt": "None", "investments": "None", "totalAssets": "3079212000", "longTermDebt": "1266298000", "shortTermDebt": "61436000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "766309000", "reportedCurrency": "USD", "retainedEarnings": "941272000", "totalLiabilities": "1936103000", "otherCurrentAssets": "53218000", "totalCurrentAssets": "899958000", "currentLongTermDebt": "6250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "270135000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2179254000", "currentAccountsPayable": "284510000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1467420000", "totalShareholderEquity": "1143109000", "capitalLeaseObligations": "194872000", "otherCurrentLiabilities": "114376000", "totalCurrentLiabilities": "460322000", "otherNonCurrentLiabilities": "16233000", "totalNonCurrentLiabilities": "1475781000", "cashAndShortTermInvestments": "21974000", "commonStockSharesOutstanding": "34116000", "intangibleAssetsExcludingGoodwill": "766309000", "cashAndCashEquivalentsAtCarryingValue": "21974000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32436000", "profitLoss": "None", "dividendPayout": "13089000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-711000", "operatingCashflow": "149390000", "capitalExpenditures": "18275000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-193445000", "cashflowFromInvestment": "-20532000", "stockBasedCompensation": "6051000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23458000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42609000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1047554000, "cost_of_revenue": 796922000, "gross_profit": 250632000, "research_and_development": null, "selling_general_admin": 93206000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 62302000, "depreciation_amortisation": 42609000, "ebitda": 104911000, "interest_expense": 18869000, "interest_income": null, "other_non_operating": null, "pretax_income": 43433000, "tax_provision": 10997000, "effective_tax_rate": null, "net_income": 32436000, "net_income_continuing_ops": 32436000, "net_income_to_common": 32436000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 21974000, "short_term_investments": null, "net_receivables": 270135000, "inventory": 554631000, "other_current_assets": null, "total_current_assets": 899958000, "net_ppe": null, "goodwill": 801785000, "intangible_assets": 766309000, "goodwill_and_intangibles": 1568094000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2179254000, "total_assets": 3079212000, "short_term_debt": 61436000, "accounts_payable": 284510000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 460322000, "long_term_debt": 1266298000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1475781000, "total_liabilities": 1936103000, "total_debt": 1327734000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 941272000, "total_equity": 1143109000, "shares_outstanding": 34116000, "operating_cash_flow": 149390000, "stock_based_compensation": 6051000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18275000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20532000, "dividends_paid": 13089000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -193445000, "free_cash_flow": 167665000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "62302000", "ebitda": "104911000", "netIncome": "32436000", "grossProfit": "250632000", "depreciation": "None", "totalRevenue": "1047554000", "costOfRevenue": "796922000", "interestIncome": "None", "incomeBeforeTax": "43433000", "interestExpense": "18869000", "operatingIncome": "86722000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "10997000", "reportedCurrency": "USD", "netInterestIncome": "-18869000", "nonInterestIncome": "None", "operatingExpenses": "163910000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "796922000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42609000", "sellingGeneralAndAdministrative": "93206000", "netIncomeFromContinuingOperations": "32436000" }, "balance": { "goodwill": "801785000", "inventory": "554631000", "commonStock": "202765000", "currentDebt": "None", "investments": "None", "totalAssets": "3079212000", "longTermDebt": "1266298000", "shortTermDebt": "61436000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "766309000", "reportedCurrency": "USD", "retainedEarnings": "941272000", "totalLiabilities": "1936103000", "otherCurrentAssets": "53218000", "totalCurrentAssets": "899958000", "currentLongTermDebt": "6250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "270135000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2179254000", "currentAccountsPayable": "284510000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1467420000", "totalShareholderEquity": "1143109000", "capitalLeaseObligations": "194872000", "otherCurrentLiabilities": "114376000", "totalCurrentLiabilities": "460322000", "otherNonCurrentLiabilities": "16233000", "totalNonCurrentLiabilities": "1475781000", "cashAndShortTermInvestments": "21974000", "commonStockSharesOutstanding": "34116000", "intangibleAssetsExcludingGoodwill": "766309000", "cashAndCashEquivalentsAtCarryingValue": "21974000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "32436000", "profitLoss": "None", "dividendPayout": "13089000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-711000", "operatingCashflow": "149390000", "capitalExpenditures": "18275000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-193445000", "cashflowFromInvestment": "-20532000", "stockBasedCompensation": "6051000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13089000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-23458000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42609000", "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": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "income_statement": { "revenue": 1003420000, "cost_of_revenue": 774829000, "gross_profit": 228591000, "ebit": 65569000, "ebitda": 108215000, "pretax_income": 46457000, "tax_provision": 8219000, "net_income": 38238000, "net_income_to_common": 38238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 86561000, "total_current_assets": 975684000, "total_assets": 3186777000, "short_term_debt": 61739000, "long_term_debt": 1422272000, "total_debt": 1484011000, "total_liabilities": 2045509000, "total_equity": 1141268000, "shares_outstanding": 34416000, "goodwill_and_intangibles": 1592780000 }, "cash_flow": { "operating_cash_flow": 40077000, "capital_expenditure": 20171000, "free_cash_flow": 60248000, "dividends_paid": 13862000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143256, "ticker_id": 7600, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65569000", "ebitda": "108215000", "netIncome": "38238000", "grossProfit": "228591000", "depreciation": "None", "totalRevenue": "1003420000", "costOfRevenue": "774829000", "interestIncome": "None", "incomeBeforeTax": "46457000", "interestExpense": "19112000", "operatingIncome": "65569000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8219000", "reportedCurrency": "USD", "netInterestIncome": "-19112000", "nonInterestIncome": "None", "operatingExpenses": "163022000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "774829000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42646000", "sellingGeneralAndAdministrative": "93931000", "netIncomeFromContinuingOperations": "38238000" }, "balance": { "goodwill": "801865000", "inventory": "553924000", "commonStock": "198408000", "currentDebt": "None", "investments": "None", "totalAssets": "3186777000", "longTermDebt": "1422272000", "shortTermDebt": "61739000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "790915000", "reportedCurrency": "USD", "retainedEarnings": "943782000", "totalLiabilities": "2045509000", "otherCurrentAssets": "46140000", "totalCurrentAssets": "975684000", "currentLongTermDebt": "6250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "289059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2211093000", "currentAccountsPayable": "223230000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1631911000", "totalShareholderEquity": "1141268000", "capitalLeaseObligations": "203389000", "otherCurrentLiabilities": "119853000", "totalCurrentLiabilities": "404822000", "otherNonCurrentLiabilities": "14906000", "totalNonCurrentLiabilities": "1640687000", "cashAndShortTermInvestments": "86561000", "commonStockSharesOutstanding": "34416000", "intangibleAssetsExcludingGoodwill": "790915000", "cashAndCashEquivalentsAtCarryingValue": "86561000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38238000", "profitLoss": "None", "dividendPayout": "13862000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "5366000", "operatingCashflow": "40077000", "capitalExpenditures": "20171000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "79009000", "cashflowFromInvestment": "-66086000", "stockBasedCompensation": "5249000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13862000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8511000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42646000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1003420000, "cost_of_revenue": 774829000, "gross_profit": 228591000, "research_and_development": null, "selling_general_admin": 93931000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65569000, "depreciation_amortisation": 42646000, "ebitda": 108215000, "interest_expense": 19112000, "interest_income": null, "other_non_operating": null, "pretax_income": 46457000, "tax_provision": 8219000, "effective_tax_rate": null, "net_income": 38238000, "net_income_continuing_ops": 38238000, "net_income_to_common": 38238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 86561000, "short_term_investments": null, "net_receivables": 289059000, "inventory": 553924000, "other_current_assets": null, "total_current_assets": 975684000, "net_ppe": null, "goodwill": 801865000, "intangible_assets": 790915000, "goodwill_and_intangibles": 1592780000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2211093000, "total_assets": 3186777000, "short_term_debt": 61739000, "accounts_payable": 223230000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 404822000, "long_term_debt": 1422272000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1640687000, "total_liabilities": 2045509000, "total_debt": 1484011000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 943782000, "total_equity": 1141268000, "shares_outstanding": 34416000, "operating_cash_flow": 40077000, "stock_based_compensation": 5249000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20171000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66086000, "dividends_paid": 13862000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 79009000, "free_cash_flow": 60248000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65569000", "ebitda": "108215000", "netIncome": "38238000", "grossProfit": "228591000", "depreciation": "None", "totalRevenue": "1003420000", "costOfRevenue": "774829000", "interestIncome": "None", "incomeBeforeTax": "46457000", "interestExpense": "19112000", "operatingIncome": "65569000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "8219000", "reportedCurrency": "USD", "netInterestIncome": "-19112000", "nonInterestIncome": "None", "operatingExpenses": "163022000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "774829000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42646000", "sellingGeneralAndAdministrative": "93931000", "netIncomeFromContinuingOperations": "38238000" }, "balance": { "goodwill": "801865000", "inventory": "553924000", "commonStock": "198408000", "currentDebt": "None", "investments": "None", "totalAssets": "3186777000", "longTermDebt": "1422272000", "shortTermDebt": "61739000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "790915000", "reportedCurrency": "USD", "retainedEarnings": "943782000", "totalLiabilities": "2045509000", "otherCurrentAssets": "46140000", "totalCurrentAssets": "975684000", "currentLongTermDebt": "6250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "289059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2211093000", "currentAccountsPayable": "223230000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1631911000", "totalShareholderEquity": "1141268000", "capitalLeaseObligations": "203389000", "otherCurrentLiabilities": "119853000", "totalCurrentLiabilities": "404822000", "otherNonCurrentLiabilities": "14906000", "totalNonCurrentLiabilities": "1640687000", "cashAndShortTermInvestments": "86561000", "commonStockSharesOutstanding": "34416000", "intangibleAssetsExcludingGoodwill": "790915000", "cashAndCashEquivalentsAtCarryingValue": "86561000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38238000", "profitLoss": "None", "dividendPayout": "13862000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "5366000", "operatingCashflow": "40077000", "capitalExpenditures": "20171000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "79009000", "cashflowFromInvestment": "-66086000", "stockBasedCompensation": "5249000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13862000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8511000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42646000", "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": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "income_statement": { "revenue": 846123000, "cost_of_revenue": 658896000, "gross_profit": 187227000, "ebit": 39592000, "ebitda": 82135000, "pretax_income": 20605000, "tax_provision": 6047000, "net_income": 14558000, "net_income_to_common": 14558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33561000, "total_current_assets": 822617000, "total_assets": 3020954000, "short_term_debt": 59947000, "long_term_debt": 1311684000, "total_debt": 1371631000, "total_liabilities": 1892588000, "total_equity": 1128366000, "shares_outstanding": 34447000, "goodwill_and_intangibles": 1600125000 }, "cash_flow": { "operating_cash_flow": 102651000, "capital_expenditure": 53249000, "free_cash_flow": 155900000, "dividends_paid": 13116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143257, "ticker_id": 7600, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39592000", "ebitda": "82135000", "netIncome": "14558000", "grossProfit": "187227000", "depreciation": "None", "totalRevenue": "846123000", "costOfRevenue": "658896000", "interestIncome": "None", "incomeBeforeTax": "20605000", "interestExpense": "18987000", "operatingIncome": "39592000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6047000", "reportedCurrency": "USD", "netInterestIncome": "-18987000", "nonInterestIncome": "None", "operatingExpenses": "147635000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "658896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42543000", "sellingGeneralAndAdministrative": "81137000", "netIncomeFromContinuingOperations": "14558000" }, "balance": { "goodwill": "797236000", "inventory": "551617000", "commonStock": "202353000", "currentDebt": "None", "investments": "None", "totalAssets": "3020954000", "longTermDebt": "1311684000", "shortTermDebt": "59947000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "802889000", "reportedCurrency": "USD", "retainedEarnings": "926939000", "totalLiabilities": "1892588000", "otherCurrentAssets": "49356000", "totalCurrentAssets": "822617000", "currentLongTermDebt": "6250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "188083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2198337000", "currentAccountsPayable": "187915000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1522657000", "totalShareholderEquity": "1128366000", "capitalLeaseObligations": "204723000", "otherCurrentLiabilities": "93808000", "totalCurrentLiabilities": "353615000", "otherNonCurrentLiabilities": "14917000", "totalNonCurrentLiabilities": "1538973000", "cashAndShortTermInvestments": "33561000", "commonStockSharesOutstanding": "34447000", "intangibleAssetsExcludingGoodwill": "802889000", "cashAndCashEquivalentsAtCarryingValue": "33561000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14558000", "profitLoss": "None", "dividendPayout": "13116000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-4666000", "operatingCashflow": "102651000", "capitalExpenditures": "53249000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94248000", "cashflowFromInvestment": "-27448000", "stockBasedCompensation": "2408000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4661000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42543000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 846123000, "cost_of_revenue": 658896000, "gross_profit": 187227000, "research_and_development": null, "selling_general_admin": 81137000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39592000, "depreciation_amortisation": 42543000, "ebitda": 82135000, "interest_expense": 18987000, "interest_income": null, "other_non_operating": null, "pretax_income": 20605000, "tax_provision": 6047000, "effective_tax_rate": null, "net_income": 14558000, "net_income_continuing_ops": 14558000, "net_income_to_common": 14558000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33561000, "short_term_investments": null, "net_receivables": 188083000, "inventory": 551617000, "other_current_assets": null, "total_current_assets": 822617000, "net_ppe": null, "goodwill": 797236000, "intangible_assets": 802889000, "goodwill_and_intangibles": 1600125000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2198337000, "total_assets": 3020954000, "short_term_debt": 59947000, "accounts_payable": 187915000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 353615000, "long_term_debt": 1311684000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1538973000, "total_liabilities": 1892588000, "total_debt": 1371631000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 926939000, "total_equity": 1128366000, "shares_outstanding": 34447000, "operating_cash_flow": 102651000, "stock_based_compensation": 2408000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53249000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27448000, "dividends_paid": 13116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -94248000, "free_cash_flow": 155900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "39592000", "ebitda": "82135000", "netIncome": "14558000", "grossProfit": "187227000", "depreciation": "None", "totalRevenue": "846123000", "costOfRevenue": "658896000", "interestIncome": "None", "incomeBeforeTax": "20605000", "interestExpense": "18987000", "operatingIncome": "39592000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "6047000", "reportedCurrency": "USD", "netInterestIncome": "-18987000", "nonInterestIncome": "None", "operatingExpenses": "147635000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "658896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42543000", "sellingGeneralAndAdministrative": "81137000", "netIncomeFromContinuingOperations": "14558000" }, "balance": { "goodwill": "797236000", "inventory": "551617000", "commonStock": "202353000", "currentDebt": "None", "investments": "None", "totalAssets": "3020954000", "longTermDebt": "1311684000", "shortTermDebt": "59947000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "802889000", "reportedCurrency": "USD", "retainedEarnings": "926939000", "totalLiabilities": "1892588000", "otherCurrentAssets": "49356000", "totalCurrentAssets": "822617000", "currentLongTermDebt": "6250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "188083000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2198337000", "currentAccountsPayable": "187915000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1522657000", "totalShareholderEquity": "1128366000", "capitalLeaseObligations": "204723000", "otherCurrentLiabilities": "93808000", "totalCurrentLiabilities": "353615000", "otherNonCurrentLiabilities": "14917000", "totalNonCurrentLiabilities": "1538973000", "cashAndShortTermInvestments": "33561000", "commonStockSharesOutstanding": "34447000", "intangibleAssetsExcludingGoodwill": "802889000", "cashAndCashEquivalentsAtCarryingValue": "33561000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14558000", "profitLoss": "None", "dividendPayout": "13116000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-4666000", "operatingCashflow": "102651000", "capitalExpenditures": "53249000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94248000", "cashflowFromInvestment": "-27448000", "stockBasedCompensation": "2408000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4661000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42543000", "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": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "income_statement": { "revenue": 919444000, "cost_of_revenue": 706930000, "gross_profit": 212514000, "ebit": 74417000, "ebitda": 116603000, "pretax_income": 54367000, "tax_provision": 13501000, "net_income": 40866000, "net_income_to_common": 40866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 52606000, "total_current_assets": 912959000, "total_assets": 3122953000, "short_term_debt": 64585000, "long_term_debt": 1377727000, "total_debt": 1442312000, "total_liabilities": 1993472000, "total_equity": 1129481000, "shares_outstanding": 33961000, "goodwill_and_intangibles": 1628358000 }, "cash_flow": { "operating_cash_flow": 51532000, "capital_expenditure": 17853000, "free_cash_flow": 69385000, "dividends_paid": 12024000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143259, "ticker_id": 7600, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74417000", "ebitda": "116603000", "netIncome": "40866000", "grossProfit": "212514000", "depreciation": "None", "totalRevenue": "919444000", "costOfRevenue": "706930000", "interestIncome": "None", "incomeBeforeTax": "54367000", "interestExpense": "20050000", "operatingIncome": "74417000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "13501000", "reportedCurrency": "USD", "netInterestIncome": "-20050000", "nonInterestIncome": "None", "operatingExpenses": "138097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "706930000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42186000", "sellingGeneralAndAdministrative": "75783000", "netIncomeFromContinuingOperations": "40866000" }, "balance": { "goodwill": "789417000", "inventory": "545445000", "commonStock": "200530000", "currentDebt": "None", "investments": "None", "totalAssets": "3122953000", "longTermDebt": "1377727000", "shortTermDebt": "64585000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "838941000", "reportedCurrency": "USD", "retainedEarnings": "929936000", "totalLiabilities": "1993472000", "otherCurrentAssets": "59539000", "totalCurrentAssets": "912959000", "currentLongTermDebt": "11250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "255369000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2209994000", "currentAccountsPayable": "189274000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1598395000", "totalShareholderEquity": "1129481000", "capitalLeaseObligations": "209418000", "otherCurrentLiabilities": "125330000", "totalCurrentLiabilities": "379189000", "otherNonCurrentLiabilities": "12461000", "totalNonCurrentLiabilities": "1614283000", "cashAndShortTermInvestments": "52606000", "commonStockSharesOutstanding": "33961000", "intangibleAssetsExcludingGoodwill": "838941000", "cashAndCashEquivalentsAtCarryingValue": "52606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40866000", "profitLoss": "None", "dividendPayout": "12024000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-28276000", "operatingCashflow": "51532000", "capitalExpenditures": "17853000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55702000", "cashflowFromInvestment": "-98588000", "stockBasedCompensation": "4625000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12024000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2233000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42186000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 919444000, "cost_of_revenue": 706930000, "gross_profit": 212514000, "research_and_development": null, "selling_general_admin": 75783000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74417000, "depreciation_amortisation": 42186000, "ebitda": 116603000, "interest_expense": 20050000, "interest_income": null, "other_non_operating": null, "pretax_income": 54367000, "tax_provision": 13501000, "effective_tax_rate": null, "net_income": 40866000, "net_income_continuing_ops": 40866000, "net_income_to_common": 40866000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 52606000, "short_term_investments": null, "net_receivables": 255369000, "inventory": 545445000, "other_current_assets": null, "total_current_assets": 912959000, "net_ppe": null, "goodwill": 789417000, "intangible_assets": 838941000, "goodwill_and_intangibles": 1628358000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2209994000, "total_assets": 3122953000, "short_term_debt": 64585000, "accounts_payable": 189274000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 379189000, "long_term_debt": 1377727000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1614283000, "total_liabilities": 1993472000, "total_debt": 1442312000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 929936000, "total_equity": 1129481000, "shares_outstanding": 33961000, "operating_cash_flow": 51532000, "stock_based_compensation": 4625000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17853000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -98588000, "dividends_paid": 12024000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 55702000, "free_cash_flow": 69385000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74417000", "ebitda": "116603000", "netIncome": "40866000", "grossProfit": "212514000", "depreciation": "None", "totalRevenue": "919444000", "costOfRevenue": "706930000", "interestIncome": "None", "incomeBeforeTax": "54367000", "interestExpense": "20050000", "operatingIncome": "74417000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "13501000", "reportedCurrency": "USD", "netInterestIncome": "-20050000", "nonInterestIncome": "None", "operatingExpenses": "138097000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "706930000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42186000", "sellingGeneralAndAdministrative": "75783000", "netIncomeFromContinuingOperations": "40866000" }, "balance": { "goodwill": "789417000", "inventory": "545445000", "commonStock": "200530000", "currentDebt": "None", "investments": "None", "totalAssets": "3122953000", "longTermDebt": "1377727000", "shortTermDebt": "64585000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "838941000", "reportedCurrency": "USD", "retainedEarnings": "929936000", "totalLiabilities": "1993472000", "otherCurrentAssets": "59539000", "totalCurrentAssets": "912959000", "currentLongTermDebt": "11250000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "255369000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2209994000", "currentAccountsPayable": "189274000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1598395000", "totalShareholderEquity": "1129481000", "capitalLeaseObligations": "209418000", "otherCurrentLiabilities": "125330000", "totalCurrentLiabilities": "379189000", "otherNonCurrentLiabilities": "12461000", "totalNonCurrentLiabilities": "1614283000", "cashAndShortTermInvestments": "52606000", "commonStockSharesOutstanding": "33961000", "intangibleAssetsExcludingGoodwill": "838941000", "cashAndCashEquivalentsAtCarryingValue": "52606000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40866000", "profitLoss": "None", "dividendPayout": "12024000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-28276000", "operatingCashflow": "51532000", "capitalExpenditures": "17853000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "55702000", "cashflowFromInvestment": "-98588000", "stockBasedCompensation": "4625000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12024000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2233000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42186000", "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": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "income_statement": { "revenue": 1016624000, "cost_of_revenue": 785330000, "gross_profit": 231294000, "ebit": 84689000, "ebitda": 126170000, "pretax_income": 64346000, "tax_provision": 16462000, "net_income": 47884000, "net_income_to_common": 47884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 43960000, "total_current_assets": 853894000, "total_assets": 3003870000, "short_term_debt": 60288000, "long_term_debt": 1310848000, "total_debt": 1371136000, "total_liabilities": 1905366000, "total_equity": 1098504000, "shares_outstanding": 22169000, "goodwill_and_intangibles": 1583634000 }, "cash_flow": { "operating_cash_flow": 137482000, "capital_expenditure": 16916000, "free_cash_flow": 154398000, "dividends_paid": 12034000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143260, "ticker_id": 7600, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84689000", "ebitda": "126170000", "netIncome": "47884000", "grossProfit": "231294000", "depreciation": "None", "totalRevenue": "1016624000", "costOfRevenue": "785330000", "interestIncome": "None", "incomeBeforeTax": "64346000", "interestExpense": "20343000", "operatingIncome": "84689000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "16462000", "reportedCurrency": "USD", "netInterestIncome": "-20343000", "nonInterestIncome": "None", "operatingExpenses": "146605000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "785330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41481000", "sellingGeneralAndAdministrative": "83588000", "netIncomeFromContinuingOperations": "47884000" }, "balance": { "goodwill": "758319000", "inventory": "504445000", "commonStock": "198138000", "currentDebt": "None", "investments": "None", "totalAssets": "3003870000", "longTermDebt": "1310848000", "shortTermDebt": "60288000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "825315000", "reportedCurrency": "USD", "retainedEarnings": "901394000", "totalLiabilities": "1905366000", "otherCurrentAssets": "53383000", "totalCurrentAssets": "853894000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "252106000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2149976000", "currentAccountsPayable": "206605000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1513817000", "totalShareholderEquity": "1098504000", "capitalLeaseObligations": "195469000", "otherCurrentLiabilities": "106774000", "totalCurrentLiabilities": "373667000", "otherNonCurrentLiabilities": "10267000", "totalNonCurrentLiabilities": "1531699000", "cashAndShortTermInvestments": "43960000", "commonStockSharesOutstanding": "22169000", "intangibleAssetsExcludingGoodwill": "825315000", "cashAndCashEquivalentsAtCarryingValue": "43960000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47884000", "profitLoss": "None", "dividendPayout": "12034000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "10495000", "operatingCashflow": "137482000", "capitalExpenditures": "16916000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95043000", "cashflowFromInvestment": "-16088999", "stockBasedCompensation": "4282000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12034000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-95000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41481000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1016624000, "cost_of_revenue": 785330000, "gross_profit": 231294000, "research_and_development": null, "selling_general_admin": 83588000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84689000, "depreciation_amortisation": 41481000, "ebitda": 126170000, "interest_expense": 20343000, "interest_income": null, "other_non_operating": null, "pretax_income": 64346000, "tax_provision": 16462000, "effective_tax_rate": null, "net_income": 47884000, "net_income_continuing_ops": 47884000, "net_income_to_common": 47884000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 43960000, "short_term_investments": null, "net_receivables": 252106000, "inventory": 504445000, "other_current_assets": null, "total_current_assets": 853894000, "net_ppe": null, "goodwill": 758319000, "intangible_assets": 825315000, "goodwill_and_intangibles": 1583634000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2149976000, "total_assets": 3003870000, "short_term_debt": 60288000, "accounts_payable": 206605000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 373667000, "long_term_debt": 1310848000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1531699000, "total_liabilities": 1905366000, "total_debt": 1371136000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 901394000, "total_equity": 1098504000, "shares_outstanding": 22169000, "operating_cash_flow": 137482000, "stock_based_compensation": 4282000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16916000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16088999, "dividends_paid": 12034000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -95043000, "free_cash_flow": 154398000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84689000", "ebitda": "126170000", "netIncome": "47884000", "grossProfit": "231294000", "depreciation": "None", "totalRevenue": "1016624000", "costOfRevenue": "785330000", "interestIncome": "None", "incomeBeforeTax": "64346000", "interestExpense": "20343000", "operatingIncome": "84689000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "16462000", "reportedCurrency": "USD", "netInterestIncome": "-20343000", "nonInterestIncome": "None", "operatingExpenses": "146605000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "785330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41481000", "sellingGeneralAndAdministrative": "83588000", "netIncomeFromContinuingOperations": "47884000" }, "balance": { "goodwill": "758319000", "inventory": "504445000", "commonStock": "198138000", "currentDebt": "None", "investments": "None", "totalAssets": "3003870000", "longTermDebt": "1310848000", "shortTermDebt": "60288000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "825315000", "reportedCurrency": "USD", "retainedEarnings": "901394000", "totalLiabilities": "1905366000", "otherCurrentAssets": "53383000", "totalCurrentAssets": "853894000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "252106000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2149976000", "currentAccountsPayable": "206605000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1513817000", "totalShareholderEquity": "1098504000", "capitalLeaseObligations": "195469000", "otherCurrentLiabilities": "106774000", "totalCurrentLiabilities": "373667000", "otherNonCurrentLiabilities": "10267000", "totalNonCurrentLiabilities": "1531699000", "cashAndShortTermInvestments": "43960000", "commonStockSharesOutstanding": "22169000", "intangibleAssetsExcludingGoodwill": "825315000", "cashAndCashEquivalentsAtCarryingValue": "43960000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47884000", "profitLoss": "None", "dividendPayout": "12034000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "10495000", "operatingCashflow": "137482000", "capitalExpenditures": "16916000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-95043000", "cashflowFromInvestment": "-16088999", "stockBasedCompensation": "4282000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12034000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-95000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41481000", "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": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "income_statement": { "revenue": 933492000, "cost_of_revenue": 728637000, "gross_profit": 204855000, "ebit": 59342000, "ebitda": 99677000, "pretax_income": 39252000, "tax_provision": 4159000, "net_income": 35093000, "net_income_to_common": 35093000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 17610000, "total_current_assets": 859374000, "total_assets": 3032876000, "short_term_debt": 59339000, "long_term_debt": 1392099000, "total_debt": 1451438000, "total_liabilities": 1974340000, "total_equity": 1058536000, "shares_outstanding": 22080000, "goodwill_and_intangibles": 1604482000 }, "cash_flow": { "operating_cash_flow": 35176000, "capital_expenditure": 15495000, "free_cash_flow": 50671000, "dividends_paid": 13013000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143261, "ticker_id": 7600, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59342000", "ebitda": "99677000", "netIncome": "35093000", "grossProfit": "204855000", "depreciation": "None", "totalRevenue": "933492000", "costOfRevenue": "728637000", "interestIncome": "None", "incomeBeforeTax": "39252000", "interestExpense": "20090000", "operatingIncome": "59342000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4159000", "reportedCurrency": "USD", "netInterestIncome": "-20090000", "nonInterestIncome": "None", "operatingExpenses": "145513000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "728637000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40335000", "sellingGeneralAndAdministrative": "85246000", "netIncomeFromContinuingOperations": "35093000" }, "balance": { "goodwill": "755729000", "inventory": "514543000", "commonStock": "193930000", "currentDebt": "None", "investments": "None", "totalAssets": "3032876000", "longTermDebt": "1392099000", "shortTermDebt": "59339000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "848753000", "reportedCurrency": "USD", "retainedEarnings": "865637000", "totalLiabilities": "1974340000", "otherCurrentAssets": "48884000", "totalCurrentAssets": "859374000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2173502000", "currentAccountsPayable": "196747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1594237000", "totalShareholderEquity": "1058536000", "capitalLeaseObligations": "194638000", "otherCurrentLiabilities": "104456000", "totalCurrentLiabilities": "360542000", "otherNonCurrentLiabilities": "10997000", "totalNonCurrentLiabilities": "1613798000", "cashAndShortTermInvestments": "17610000", "commonStockSharesOutstanding": "22080000", "intangibleAssetsExcludingGoodwill": "848753000", "cashAndCashEquivalentsAtCarryingValue": "17610000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35093000", "profitLoss": "None", "dividendPayout": "13013000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "17781000", "operatingCashflow": "35176000", "capitalExpenditures": "15495000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "341749000", "cashflowFromInvestment": "-370724000", "stockBasedCompensation": "5460000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13013000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14788000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40335000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 933492000, "cost_of_revenue": 728637000, "gross_profit": 204855000, "research_and_development": null, "selling_general_admin": 85246000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59342000, "depreciation_amortisation": 40335000, "ebitda": 99677000, "interest_expense": 20090000, "interest_income": null, "other_non_operating": null, "pretax_income": 39252000, "tax_provision": 4159000, "effective_tax_rate": null, "net_income": 35093000, "net_income_continuing_ops": 35093000, "net_income_to_common": 35093000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 17610000, "short_term_investments": null, "net_receivables": 278337000, "inventory": 514543000, "other_current_assets": null, "total_current_assets": 859374000, "net_ppe": null, "goodwill": 755729000, "intangible_assets": 848753000, "goodwill_and_intangibles": 1604482000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2173502000, "total_assets": 3032876000, "short_term_debt": 59339000, "accounts_payable": 196747000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 360542000, "long_term_debt": 1392099000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1613798000, "total_liabilities": 1974340000, "total_debt": 1451438000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 865637000, "total_equity": 1058536000, "shares_outstanding": 22080000, "operating_cash_flow": 35176000, "stock_based_compensation": 5460000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15495000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -370724000, "dividends_paid": 13013000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 341749000, "free_cash_flow": 50671000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59342000", "ebitda": "99677000", "netIncome": "35093000", "grossProfit": "204855000", "depreciation": "None", "totalRevenue": "933492000", "costOfRevenue": "728637000", "interestIncome": "None", "incomeBeforeTax": "39252000", "interestExpense": "20090000", "operatingIncome": "59342000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "4159000", "reportedCurrency": "USD", "netInterestIncome": "-20090000", "nonInterestIncome": "None", "operatingExpenses": "145513000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "728637000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "40335000", "sellingGeneralAndAdministrative": "85246000", "netIncomeFromContinuingOperations": "35093000" }, "balance": { "goodwill": "755729000", "inventory": "514543000", "commonStock": "193930000", "currentDebt": "None", "investments": "None", "totalAssets": "3032876000", "longTermDebt": "1392099000", "shortTermDebt": "59339000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "848753000", "reportedCurrency": "USD", "retainedEarnings": "865637000", "totalLiabilities": "1974340000", "otherCurrentAssets": "48884000", "totalCurrentAssets": "859374000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "278337000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2173502000", "currentAccountsPayable": "196747000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1594237000", "totalShareholderEquity": "1058536000", "capitalLeaseObligations": "194638000", "otherCurrentLiabilities": "104456000", "totalCurrentLiabilities": "360542000", "otherNonCurrentLiabilities": "10997000", "totalNonCurrentLiabilities": "1613798000", "cashAndShortTermInvestments": "17610000", "commonStockSharesOutstanding": "22080000", "intangibleAssetsExcludingGoodwill": "848753000", "cashAndCashEquivalentsAtCarryingValue": "17610000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35093000", "profitLoss": "None", "dividendPayout": "13013000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "17781000", "operatingCashflow": "35176000", "capitalExpenditures": "15495000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "341749000", "cashflowFromInvestment": "-370724000", "stockBasedCompensation": "5460000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13013000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14788000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40335000", "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": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "income_statement": { "revenue": 781187000, "cost_of_revenue": 602285000, "gross_profit": 178902000, "ebit": 57316000, "ebitda": 93883000, "pretax_income": 41997000, "tax_provision": 11180000, "net_income": 30817000, "net_income_to_common": 30817000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 11409000, "total_current_assets": 734631000, "total_assets": 2562448000, "short_term_debt": 56261000, "long_term_debt": 1018356000, "total_debt": 1074617000, "total_liabilities": 1517111000, "total_equity": 1045337000, "shares_outstanding": 21914000, "goodwill_and_intangibles": 1288546000 }, "cash_flow": { "operating_cash_flow": 114842000, "capital_expenditure": 11557000, "free_cash_flow": 126399000, "dividends_paid": 11880000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143262, "ticker_id": 7600, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57316000", "ebitda": "93883000", "netIncome": "30817000", "grossProfit": "178902000", "depreciation": "None", "totalRevenue": "781187000", "costOfRevenue": "602285000", "interestIncome": "None", "incomeBeforeTax": "41997000", "interestExpense": "15319000", "operatingIncome": "57316000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11180000", "reportedCurrency": "USD", "netInterestIncome": "-15319000", "nonInterestIncome": "None", "operatingExpenses": "121586000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "602285000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36567000", "sellingGeneralAndAdministrative": "67604000", "netIncomeFromContinuingOperations": "30817000" }, "balance": { "goodwill": "637393000", "inventory": "510133000", "commonStock": "203258000", "currentDebt": "None", "investments": "None", "totalAssets": "2562448000", "longTermDebt": "1018356000", "shortTermDebt": "56261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "651153000", "reportedCurrency": "USD", "retainedEarnings": "843078000", "totalLiabilities": "1517111000", "otherCurrentAssets": "39948000", "totalCurrentAssets": "734631000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "173141000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1827817000", "currentAccountsPayable": "140524000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1207061000", "totalShareholderEquity": "1045337000", "capitalLeaseObligations": "181205000", "otherCurrentLiabilities": "109339000", "totalCurrentLiabilities": "308496000", "otherNonCurrentLiabilities": "11091000", "totalNonCurrentLiabilities": "1208615000", "cashAndShortTermInvestments": "11409000", "commonStockSharesOutstanding": "21914000", "intangibleAssetsExcludingGoodwill": "651153000", "cashAndCashEquivalentsAtCarryingValue": "11409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30817000", "profitLoss": "None", "dividendPayout": "11880000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7547000", "operatingCashflow": "114842000", "capitalExpenditures": "11557000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108801000", "cashflowFromInvestment": "-11082000", "stockBasedCompensation": "5754000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11880000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6578000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36567000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 781187000, "cost_of_revenue": 602285000, "gross_profit": 178902000, "research_and_development": null, "selling_general_admin": 67604000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57316000, "depreciation_amortisation": 36567000, "ebitda": 93883000, "interest_expense": 15319000, "interest_income": null, "other_non_operating": null, "pretax_income": 41997000, "tax_provision": 11180000, "effective_tax_rate": null, "net_income": 30817000, "net_income_continuing_ops": 30817000, "net_income_to_common": 30817000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 11409000, "short_term_investments": null, "net_receivables": 173141000, "inventory": 510133000, "other_current_assets": null, "total_current_assets": 734631000, "net_ppe": null, "goodwill": 637393000, "intangible_assets": 651153000, "goodwill_and_intangibles": 1288546000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1827817000, "total_assets": 2562448000, "short_term_debt": 56261000, "accounts_payable": 140524000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 308496000, "long_term_debt": 1018356000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1208615000, "total_liabilities": 1517111000, "total_debt": 1074617000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 843078000, "total_equity": 1045337000, "shares_outstanding": 21914000, "operating_cash_flow": 114842000, "stock_based_compensation": 5754000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11557000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11082000, "dividends_paid": 11880000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -108801000, "free_cash_flow": 126399000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57316000", "ebitda": "93883000", "netIncome": "30817000", "grossProfit": "178902000", "depreciation": "None", "totalRevenue": "781187000", "costOfRevenue": "602285000", "interestIncome": "None", "incomeBeforeTax": "41997000", "interestExpense": "15319000", "operatingIncome": "57316000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "11180000", "reportedCurrency": "USD", "netInterestIncome": "-15319000", "nonInterestIncome": "None", "operatingExpenses": "121586000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "602285000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36567000", "sellingGeneralAndAdministrative": "67604000", "netIncomeFromContinuingOperations": "30817000" }, "balance": { "goodwill": "637393000", "inventory": "510133000", "commonStock": "203258000", "currentDebt": "None", "investments": "None", "totalAssets": "2562448000", "longTermDebt": "1018356000", "shortTermDebt": "56261000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "651153000", "reportedCurrency": "USD", "retainedEarnings": "843078000", "totalLiabilities": "1517111000", "otherCurrentAssets": "39948000", "totalCurrentAssets": "734631000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "173141000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1827817000", "currentAccountsPayable": "140524000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1207061000", "totalShareholderEquity": "1045337000", "capitalLeaseObligations": "181205000", "otherCurrentLiabilities": "109339000", "totalCurrentLiabilities": "308496000", "otherNonCurrentLiabilities": "11091000", "totalNonCurrentLiabilities": "1208615000", "cashAndShortTermInvestments": "11409000", "commonStockSharesOutstanding": "21914000", "intangibleAssetsExcludingGoodwill": "651153000", "cashAndCashEquivalentsAtCarryingValue": "11409000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "30817000", "profitLoss": "None", "dividendPayout": "11880000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "7547000", "operatingCashflow": "114842000", "capitalExpenditures": "11557000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108801000", "cashflowFromInvestment": "-11082000", "stockBasedCompensation": "5754000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "11880000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6578000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36567000", "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": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "income_statement": { "revenue": 866073000, "cost_of_revenue": 666954000, "gross_profit": 199119000, "ebit": 71075000, "ebitda": 107559000, "pretax_income": 54196000, "tax_provision": 14646000, "net_income": 39550000, "net_income_to_common": 39550000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 16450000, "total_current_assets": 811253000, "total_assets": 2655943000, "short_term_debt": 54762000, "long_term_debt": 1104618000, "total_debt": 1159380000, "total_liabilities": 1624640000, "total_equity": 1031303000, "shares_outstanding": 21884000, "goodwill_and_intangibles": 1308156000 }, "cash_flow": { "operating_cash_flow": 115479000, "capital_expenditure": 10939000, "free_cash_flow": 126418000, "dividends_paid": 9753000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143264, "ticker_id": 7600, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71075000", "ebitda": "107559000", "netIncome": "39550000", "grossProfit": "199119000", "depreciation": "None", "totalRevenue": "866073000", "costOfRevenue": "666954000", "interestIncome": "None", "incomeBeforeTax": "54196000", "interestExpense": "16879000", "operatingIncome": "71075000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "14646000", "reportedCurrency": "USD", "netInterestIncome": "-16879000", "nonInterestIncome": "None", "operatingExpenses": "128044000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "666954000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36484000", "sellingGeneralAndAdministrative": "70873000", "netIncomeFromContinuingOperations": "39550000" }, "balance": { "goodwill": "637393000", "inventory": "517657000", "commonStock": "201680000", "currentDebt": "None", "investments": "None", "totalAssets": "2655943000", "longTermDebt": "1104618000", "shortTermDebt": "54762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "670763000", "reportedCurrency": "USD", "retainedEarnings": "830427000", "totalLiabilities": "1624640000", "otherCurrentAssets": "36296000", "totalCurrentAssets": "811253000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "240850000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1844690000", "currentAccountsPayable": "148239000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1285611000", "totalShareholderEquity": "1031303000", "capitalLeaseObligations": "173493000", "otherCurrentLiabilities": "132813000", "totalCurrentLiabilities": "335814000", "otherNonCurrentLiabilities": "10587000", "totalNonCurrentLiabilities": "1288826000", "cashAndShortTermInvestments": "16450000", "commonStockSharesOutstanding": "21884000", "intangibleAssetsExcludingGoodwill": "670763000", "cashAndCashEquivalentsAtCarryingValue": "16450000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39550000", "profitLoss": "None", "dividendPayout": "9753000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "37194000", "operatingCashflow": "115479000", "capitalExpenditures": "10939000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123024000", "cashflowFromInvestment": "-9916000", "stockBasedCompensation": "5729000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9753000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-454000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36484000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 866073000, "cost_of_revenue": 666954000, "gross_profit": 199119000, "research_and_development": null, "selling_general_admin": 70873000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71075000, "depreciation_amortisation": 36484000, "ebitda": 107559000, "interest_expense": 16879000, "interest_income": null, "other_non_operating": null, "pretax_income": 54196000, "tax_provision": 14646000, "effective_tax_rate": null, "net_income": 39550000, "net_income_continuing_ops": 39550000, "net_income_to_common": 39550000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 16450000, "short_term_investments": null, "net_receivables": 240850000, "inventory": 517657000, "other_current_assets": null, "total_current_assets": 811253000, "net_ppe": null, "goodwill": 637393000, "intangible_assets": 670763000, "goodwill_and_intangibles": 1308156000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1844690000, "total_assets": 2655943000, "short_term_debt": 54762000, "accounts_payable": 148239000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 335814000, "long_term_debt": 1104618000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1288826000, "total_liabilities": 1624640000, "total_debt": 1159380000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 830427000, "total_equity": 1031303000, "shares_outstanding": 21884000, "operating_cash_flow": 115479000, "stock_based_compensation": 5729000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10939000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9916000, "dividends_paid": 9753000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -123024000, "free_cash_flow": 126418000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71075000", "ebitda": "107559000", "netIncome": "39550000", "grossProfit": "199119000", "depreciation": "None", "totalRevenue": "866073000", "costOfRevenue": "666954000", "interestIncome": "None", "incomeBeforeTax": "54196000", "interestExpense": "16879000", "operatingIncome": "71075000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "14646000", "reportedCurrency": "USD", "netInterestIncome": "-16879000", "nonInterestIncome": "None", "operatingExpenses": "128044000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "666954000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36484000", "sellingGeneralAndAdministrative": "70873000", "netIncomeFromContinuingOperations": "39550000" }, "balance": { "goodwill": "637393000", "inventory": "517657000", "commonStock": "201680000", "currentDebt": "None", "investments": "None", "totalAssets": "2655943000", "longTermDebt": "1104618000", "shortTermDebt": "54762000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "670763000", "reportedCurrency": "USD", "retainedEarnings": "830427000", "totalLiabilities": "1624640000", "otherCurrentAssets": "36296000", "totalCurrentAssets": "811253000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "240850000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1844690000", "currentAccountsPayable": "148239000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1285611000", "totalShareholderEquity": "1031303000", "capitalLeaseObligations": "173493000", "otherCurrentLiabilities": "132813000", "totalCurrentLiabilities": "335814000", "otherNonCurrentLiabilities": "10587000", "totalNonCurrentLiabilities": "1288826000", "cashAndShortTermInvestments": "16450000", "commonStockSharesOutstanding": "21884000", "intangibleAssetsExcludingGoodwill": "670763000", "cashAndCashEquivalentsAtCarryingValue": "16450000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39550000", "profitLoss": "None", "dividendPayout": "9753000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "37194000", "operatingCashflow": "115479000", "capitalExpenditures": "10939000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123024000", "cashflowFromInvestment": "-9916000", "stockBasedCompensation": "5729000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9753000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-454000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36484000", "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": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "income_statement": { "revenue": 920685000, "cost_of_revenue": 710717000, "gross_profit": 209968000, "ebit": 75575000, "ebitda": 111557000, "pretax_income": 57315000, "tax_provision": 14958000, "net_income": 42357000, "net_income_to_common": 42357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 33911000, "total_current_assets": 833863000, "total_assets": 2707030000, "short_term_debt": 53724000, "long_term_debt": 1215885000, "total_debt": 1269609000, "total_liabilities": 1709608000, "total_equity": 997422000, "shares_outstanding": 21787000, "goodwill_and_intangibles": 1331049000 }, "cash_flow": { "operating_cash_flow": 179301000, "capital_expenditure": 13300000, "free_cash_flow": 192601000, "dividends_paid": 9746000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 143265, "ticker_id": 7600, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:41:04.383641+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "75575000", "ebitda": "111557000", "netIncome": "42357000", "grossProfit": "209968000", "depreciation": "None", "totalRevenue": "920685000", "costOfRevenue": "710717000", "interestIncome": "None", "incomeBeforeTax": "57315000", "interestExpense": "18260000", "operatingIncome": "75575000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "14958000", "reportedCurrency": "USD", "netInterestIncome": "-18260000", "nonInterestIncome": "None", "operatingExpenses": "134393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "710717000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35982000", "sellingGeneralAndAdministrative": "78540000", "netIncomeFromContinuingOperations": "42357000" }, "balance": { "goodwill": "633183000", "inventory": "554851000", "commonStock": "196912000", "currentDebt": "None", "investments": "None", "totalAssets": "2707030000", "longTermDebt": "1215885000", "shortTermDebt": "53724000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "697866000", "reportedCurrency": "USD", "retainedEarnings": "801304000", "totalLiabilities": "1709608000", "otherCurrentAssets": "38324000", "totalCurrentAssets": "833863000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "206777000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1873167000", "currentAccountsPayable": "130406000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "363261000", "shortLongTermDebtTotal": "1397221000", "totalShareholderEquity": "997422000", "capitalLeaseObligations": "173836000", "otherCurrentLiabilities": "123000000", "totalCurrentLiabilities": "307130000", "otherNonCurrentLiabilities": "10199000", "totalNonCurrentLiabilities": "1402478000", "cashAndShortTermInvestments": "33911000", "commonStockSharesOutstanding": "21787000", "intangibleAssetsExcludingGoodwill": "697866000", "cashAndCashEquivalentsAtCarryingValue": "33911000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42357000", "profitLoss": "None", "dividendPayout": "9746000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "77938000", "operatingCashflow": "179301000", "capitalExpenditures": "13300000", "changeInReceivables": "50297000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134203000", "cashflowFromInvestment": "-41970000", "stockBasedCompensation": "2704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9746000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3128000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8116000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35982000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 920685000, "cost_of_revenue": 710717000, "gross_profit": 209968000, "research_and_development": null, "selling_general_admin": 78540000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 75575000, "depreciation_amortisation": 35982000, "ebitda": 111557000, "interest_expense": 18260000, "interest_income": null, "other_non_operating": null, "pretax_income": 57315000, "tax_provision": 14958000, "effective_tax_rate": null, "net_income": 42357000, "net_income_continuing_ops": 42357000, "net_income_to_common": 42357000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 33911000, "short_term_investments": null, "net_receivables": 206777000, "inventory": 554851000, "other_current_assets": null, "total_current_assets": 833863000, "net_ppe": null, "goodwill": 633183000, "intangible_assets": 697866000, "goodwill_and_intangibles": 1331049000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1873167000, "total_assets": 2707030000, "short_term_debt": 53724000, "accounts_payable": 130406000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 307130000, "long_term_debt": 1215885000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1402478000, "total_liabilities": 1709608000, "total_debt": 1269609000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 801304000, "total_equity": 997422000, "shares_outstanding": 21787000, "operating_cash_flow": 179301000, "stock_based_compensation": 2704000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -41970000, "dividends_paid": 9746000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -134203000, "free_cash_flow": 192601000, "net_change_in_cash": 3128000 }, "raw_data": { "income": { "ebit": "75575000", "ebitda": "111557000", "netIncome": "42357000", "grossProfit": "209968000", "depreciation": "None", "totalRevenue": "920685000", "costOfRevenue": "710717000", "interestIncome": "None", "incomeBeforeTax": "57315000", "interestExpense": "18260000", "operatingIncome": "75575000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "14958000", "reportedCurrency": "USD", "netInterestIncome": "-18260000", "nonInterestIncome": "None", "operatingExpenses": "134393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "710717000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35982000", "sellingGeneralAndAdministrative": "78540000", "netIncomeFromContinuingOperations": "42357000" }, "balance": { "goodwill": "633183000", "inventory": "554851000", "commonStock": "196912000", "currentDebt": "None", "investments": "None", "totalAssets": "2707030000", "longTermDebt": "1215885000", "shortTermDebt": "53724000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "697866000", "reportedCurrency": "USD", "retainedEarnings": "801304000", "totalLiabilities": "1709608000", "otherCurrentAssets": "38324000", "totalCurrentAssets": "833863000", "currentLongTermDebt": "7500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "206777000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1873167000", "currentAccountsPayable": "130406000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "363261000", "shortLongTermDebtTotal": "1397221000", "totalShareholderEquity": "997422000", "capitalLeaseObligations": "173836000", "otherCurrentLiabilities": "123000000", "totalCurrentLiabilities": "307130000", "otherNonCurrentLiabilities": "10199000", "totalNonCurrentLiabilities": "1402478000", "cashAndShortTermInvestments": "33911000", "commonStockSharesOutstanding": "21787000", "intangibleAssetsExcludingGoodwill": "697866000", "cashAndCashEquivalentsAtCarryingValue": "33911000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "42357000", "profitLoss": "None", "dividendPayout": "9746000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "77938000", "operatingCashflow": "179301000", "capitalExpenditures": "13300000", "changeInReceivables": "50297000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-134203000", "cashflowFromInvestment": "-41970000", "stockBasedCompensation": "2704000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9746000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3128000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8116000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35982000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }