{ "ticker": { "uuid": "c324d5cb-96fd-4586-a7a6-abe01943ba50", "symbol": "DLX", "name": "Deluxe Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/c324d5cb-96fd-4586-a7a6-abe01943ba50/", "api_url": "https://sharemaestro.com/factors/api/tickers/c324d5cb-96fd-4586-a7a6-abe01943ba50/" }, "ticker_metadata": { "id": 1070, "uuid": "c324d5cb-96fd-4586-a7a6-abe01943ba50", "symbol": "DLX", "name": "Deluxe Corporation", "asset_type": "equity", "market_cap": 1113468000, "stock_exchange_id": 3, "industry": "Conglomerates", "sector": "Industrials", "description": "Deluxe Corporation provides technology-based solutions for small businesses and financial institutions in the United States, Canada, Australia, South America, and Europe. The company is headquartered in Shoreview, Minnesota.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "c324d5cb-96fd-4586-a7a6-abe01943ba50", "symbol": "DLX", "name": "Deluxe Corporation", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Conglomerates", "page_url": "https://sharemaestro.com/factors/ticker/c324d5cb-96fd-4586-a7a6-abe01943ba50/", "api_url": "https://sharemaestro.com/factors/api/tickers/c324d5cb-96fd-4586-a7a6-abe01943ba50/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.98, "value": 0.93, "quality": 0.81, "momentum": 0.89, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 23.16, "market_cap": 1072308000, "pe_ratio": 10.3192, "earnings_yield": 0.0969, "ebitda_to_ev": 0.1686, "shareholder_yield": 0.0523, "roe": 0.1491, "piotroski_f_score": 6, "momentum_12_1": 0.8648, "volatility_252d": 0.4546 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": true, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:45.326273+00:00", "batch_id": "" }, "size": { "price_close": 23.16, "market_cap": 1072308000, "market_cap_usd": 1072308000, "enterprise_value": 2442208000, "shares_outstanding": 46300000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 10.3192, "pb_ratio": 1.5389, "ptbv_ratio": null, "ps_ratio": 0.5023, "pcf_ratio": 3.9275, "pfcf_ratio": 2.9158, "ev_ebitda": 5.9311, "ev_ebit": 8.9645, "ev_sales": 1.1439, "ev_fcf": 6.6408, "earnings_yield": 0.0969, "fcf_yield": 0.1506, "price_to_sales": 0.5023, "price_to_book": 1.5389, "price_to_cashflow": 3.9275, "ebitda_to_ev": 0.1686, "sales_yield": 0.8742 }, "yield": { "dividend_yield": 0.0523, "buyback_yield": 0, "shareholder_yield": 0.0523, "debt_paydown_yield": null, "total_yield": 0.0523 }, "quality": { "gross_margin": 0.5292, "operating_margin": 0.1276, "net_margin": 0.0487, "ebitda_margin": 0.1929, "fcf_margin": 0.1723, "roe": 0.1491, "roa": 0.0407, "roic": 0.0936, "roc_greenblatt": null, "asset_turnover": 0.8352, "cash_conversion": 3.5391, "accruals_ratio": -0.0662, "sbc_to_revenue": 0.0122, "piotroski_f_score": 6, "altman_z_score": 1.851, "earnings_stability_5y": 0.435, "revenue_stability_5y": 0.0721, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.442, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.6686, "net_debt_to_ebitda": 3.3269, "debt_to_assets": 0.5465, "interest_coverage": 2.2995, "current_ratio": 1.1476, "quick_ratio": 1.0453, "net_debt": 1369900000, "local_beta": 0.0022, "volatility_252d": 0.4546, "volatility_60d": 0.924, "max_drawdown_12m": -0.274, "risk_adjusted_momentum": 1.9023 }, "growth": { "revenue_growth_1y": 0.0055, "revenue_growth_3y_cagr": -0.0159, "revenue_growth_5y_cagr": 0.0356, "eps_growth_1y": 0.5942, "eps_growth_3y_cagr": 0.0788, "eps_growth_5y_cagr": 0.7335, "fcf_growth_1y": 0.1569, "book_value_growth_1y": 0.0829, "revenue_growth": 0.0055, "earnings_growth": 0.5942 }, "momentum": { "price_return_1m": -0.1175, "price_return_3m": -0.1507, "price_return_6m": 0.1353, "price_return_9m": 0.2342, "price_return_12m": 0.6457, "price_return_12m_ex1m": 0.8648, "momentum_6m": 0.1353, "momentum_12m": 0.6457, "momentum_12_1": 0.8648, "distance_from_52w_high": -0.2646, "distance_from_52w_low": 0.6591, "relative_strength": 0.5457 }, "raw_ttm": { "revenue_ttm": 2134908998, "gross_profit_ttm": 1129821000, "ebit_ttm": 272431000, "ebitda_ttm": 411759999, "net_income_ttm": 103914000, "eps_diluted_ttm": 2.2444, "operating_cash_flow_ttm": 273026000, "capital_expenditure_ttm": 94732000, "fcf_ttm": 367758000, "dividends_paid_ttm": 56032000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 118473000, "cash_and_equivalents": 27200000, "total_current_assets": 392600000, "total_current_liabilities": 342100000, "net_ppe": null, "total_assets": 2556300000, "total_debt": 1397100000, "total_equity": 696800000, "net_working_capital": 39600000, "book_value_per_share": 15.0497, "retained_earnings": 537700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1061500000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 20, "rank_pb": 39, "rank_ptbv": 50, "rank_ps": 14, "rank_pcf": 12, "rank_ev_ebitda": 16, "rank_ev_ebit": 37, "rank_earnings_yield": 20, "rank_fcf_yield": 24, "rank_dividend_yield": 14, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 28, "rank_roc": 50, "rank_roic": 41, "rank_gross_margin": 41, "rank_fcf_margin": 54, "rank_piotroski": 42, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 18, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 18 }, "composites": { "value_composite": 7, "quality_composite": 19, "momentum_composite": 11, "growth_composite": 9, "yield_composite": 10, "svqf_composite": 10, "vc1_composite": 5, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 29, "overall_composite": 2, "quality_value_composite": 0.8679, "os_score": 0.98, "value_percentile": 0.93, "quality_percentile": 0.81, "momentum_percentile": 0.89, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 11, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true, "trending_value_rank": 29, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3942, "ticker_id": 1070, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:45.326273+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.16, "market_cap": 1072308000, "market_cap_usd": 1072308000, "enterprise_value": 2442208000, "shares_outstanding": 46300000, "fx_rate_to_usd": null, "pe_ratio": 10.31918702, "pb_ratio": 1.53890356, "ptbv_ratio": null, "ps_ratio": 0.5022734, "pcf_ratio": 3.92749408, "pfcf_ratio": 2.91579789, "ev_ebitda": 5.93114437, "ev_ebit": 8.9645011, "ev_sales": 1.14394009, "ev_fcf": 6.64080183, "earnings_yield": 0.09690686, "fcf_yield": 0.15058423, "dividend_yield": 0.05225364, "buyback_yield": 0, "shareholder_yield": 0.05225364, "debt_paydown_yield": null, "total_yield": 0.05225364, "gross_margin": 0.52921272, "operating_margin": 0.12760778, "net_margin": 0.04867374, "ebitda_margin": 0.19287005, "fcf_margin": 0.17225933, "roe": 0.14913031, "roa": 0.04065016, "roic": 0.09364349, "roc_greenblatt": null, "asset_turnover": 0.83515589, "cash_conversion": 3.53906115, "accruals_ratio": -0.06615499, "sbc_to_revenue": 0.01224455, "debt_to_equity": 2.66862801, "net_debt_to_ebitda": 3.32693803, "debt_to_assets": 0.5465321, "interest_coverage": 2.29951972, "current_ratio": 1.14761766, "quick_ratio": 1.04530839, "net_debt": 1369900000, "revenue_growth_1y": 0.00547832, "revenue_growth_3y_cagr": -0.01586083, "revenue_growth_5y_cagr": 0.03561378, "eps_growth_1y": 0.59423758, "eps_growth_3y_cagr": 0.07877996, "eps_growth_5y_cagr": 0.73354889, "fcf_growth_1y": 0.15688279, "book_value_growth_1y": 0.0828526, "piotroski_f_score": 6, "altman_z_score": 1.85103003, "earnings_stability_5y": 0.434996, "revenue_stability_5y": 0.07206, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11746886, "price_return_3m": -0.1506995, "price_return_6m": 0.13533864, "price_return_9m": 0.23417317, "price_return_12m": 0.64570454, "price_return_12m_ex1m": 0.86475521, "distance_from_52w_high": -0.26464985, "distance_from_52w_low": 0.6590971, "relative_strength": 0.54574096, "local_beta": 0.0022, "volatility_252d": 0.454574, "volatility_60d": 0.924015, "max_drawdown_12m": -0.27398143, "revenue_ttm": 2134908998, "gross_profit_ttm": 1129821000, "ebit_ttm": 272431000, "ebitda_ttm": 411759999, "net_income_ttm": 103914000, "eps_diluted_ttm": 2.24436285, "operating_cash_flow_ttm": 273026000, "capital_expenditure_ttm": 94732000, "fcf_ttm": 367758000, "dividends_paid_ttm": 56032000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 118473000, "cash_and_equivalents": 27200000, "total_current_assets": 392600000, "total_current_liabilities": 342100000, "net_ppe": null, "total_assets": 2556300000, "total_debt": 1397100000, "total_equity": 696800000, "net_working_capital": 39600000, "book_value_per_share": 15.04967603, "retained_earnings": 537700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1061500000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 20, "rank_pb": 39, "rank_ptbv": 50, "rank_ps": 14, "rank_pcf": 12, "rank_ev_ebitda": 16, "rank_ev_ebit": 37, "rank_earnings_yield": 20, "rank_fcf_yield": 24, "rank_dividend_yield": 14, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 28, "rank_roc": 50, "rank_roic": 41, "rank_gross_margin": 41, "rank_fcf_margin": 54, "rank_piotroski": 42, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 18, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 18, "value_composite": 7, "quality_composite": 19, "momentum_composite": 11, "growth_composite": 9, "yield_composite": 10, "svqf_composite": 10, "vc1_composite": 5, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 29, "overall_composite": 2, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": 11, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 23.16, "os": 0.98, "value": 0.93, "quality": 0.81, "momentum": 0.89, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 10.3192, "earnings_yield": 0.0969, "shareholder_yield": 0.0523, "roe": 0.1491, "momentum_12_1": 0.8648, "complete_fields": { "id": 3942, "ticker_id": 1070, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:45.326273+00:00", "batch_id": "", "os_score_delta": null, "price_close": 23.16, "market_cap": 1072308000, "market_cap_usd": 1072308000, "enterprise_value": 2442208000, "shares_outstanding": 46300000, "fx_rate_to_usd": null, "pe_ratio": 10.31918702, "pb_ratio": 1.53890356, "ptbv_ratio": null, "ps_ratio": 0.5022734, "pcf_ratio": 3.92749408, "pfcf_ratio": 2.91579789, "ev_ebitda": 5.93114437, "ev_ebit": 8.9645011, "ev_sales": 1.14394009, "ev_fcf": 6.64080183, "earnings_yield": 0.09690686, "fcf_yield": 0.15058423, "dividend_yield": 0.05225364, "buyback_yield": 0, "shareholder_yield": 0.05225364, "debt_paydown_yield": null, "total_yield": 0.05225364, "gross_margin": 0.52921272, "operating_margin": 0.12760778, "net_margin": 0.04867374, "ebitda_margin": 0.19287005, "fcf_margin": 0.17225933, "roe": 0.14913031, "roa": 0.04065016, "roic": 0.09364349, "roc_greenblatt": null, "asset_turnover": 0.83515589, "cash_conversion": 3.53906115, "accruals_ratio": -0.06615499, "sbc_to_revenue": 0.01224455, "debt_to_equity": 2.66862801, "net_debt_to_ebitda": 3.32693803, "debt_to_assets": 0.5465321, "interest_coverage": 2.29951972, "current_ratio": 1.14761766, "quick_ratio": 1.04530839, "net_debt": 1369900000, "revenue_growth_1y": 0.00547832, "revenue_growth_3y_cagr": -0.01586083, "revenue_growth_5y_cagr": 0.03561378, "eps_growth_1y": 0.59423758, "eps_growth_3y_cagr": 0.07877996, "eps_growth_5y_cagr": 0.73354889, "fcf_growth_1y": 0.15688279, "book_value_growth_1y": 0.0828526, "piotroski_f_score": 6, "altman_z_score": 1.85103003, "earnings_stability_5y": 0.434996, "revenue_stability_5y": 0.07206, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.11746886, "price_return_3m": -0.1506995, "price_return_6m": 0.13533864, "price_return_9m": 0.23417317, "price_return_12m": 0.64570454, "price_return_12m_ex1m": 0.86475521, "distance_from_52w_high": -0.26464985, "distance_from_52w_low": 0.6590971, "relative_strength": 0.54574096, "local_beta": 0.0022, "volatility_252d": 0.454574, "volatility_60d": 0.924015, "max_drawdown_12m": -0.27398143, "revenue_ttm": 2134908998, "gross_profit_ttm": 1129821000, "ebit_ttm": 272431000, "ebitda_ttm": 411759999, "net_income_ttm": 103914000, "eps_diluted_ttm": 2.24436285, "operating_cash_flow_ttm": 273026000, "capital_expenditure_ttm": 94732000, "fcf_ttm": 367758000, "dividends_paid_ttm": 56032000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 118473000, "cash_and_equivalents": 27200000, "total_current_assets": 392600000, "total_current_liabilities": 342100000, "net_ppe": null, "total_assets": 2556300000, "total_debt": 1397100000, "total_equity": 696800000, "net_working_capital": 39600000, "book_value_per_share": 15.04967603, "retained_earnings": 537700000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1061500000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 20, "rank_pb": 39, "rank_ptbv": 50, "rank_ps": 14, "rank_pcf": 12, "rank_ev_ebitda": 16, "rank_ev_ebit": 37, "rank_earnings_yield": 20, "rank_fcf_yield": 24, "rank_dividend_yield": 14, "rank_shareholder_yield": 15, "rank_total_yield": 15, "rank_roe": 28, "rank_roc": 50, "rank_roic": 41, "rank_gross_margin": 41, "rank_fcf_margin": 54, "rank_piotroski": 42, "rank_accruals": 34, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 5, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 18, "rank_momentum_12m_ex1m": 14, "rank_relative_strength": 18, "value_composite": 7, "quality_composite": 19, "momentum_composite": 11, "growth_composite": 9, "yield_composite": 10, "svqf_composite": 10, "vc1_composite": 5, "vc2_composite": 4, "vc3_composite": 4, "trending_value_composite": 29, "overall_composite": 2, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": 11, "tiny_titans_rank": null, "all_cap_buyback_rank": 12, "small_cap_core_rank": 4, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": true } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "income_statement": { "revenue": 2133199999, "cost_of_revenue": 1001300000, "gross_profit": 1131900000, "ebit": 258600000, "ebitda": 396500000, "pretax_income": 119100000, "tax_provision": 36900000, "net_income": 82100000, "net_income_to_common": 82100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 310500000, "total_current_assets": 665800000, "total_assets": 2863600000, "short_term_debt": 30100000, "long_term_debt": 1392200000, "total_debt": 1422300000, "total_liabilities": 2182900000, "total_equity": 683800000, "shares_outstanding": 45500000, "goodwill_and_intangibles": 1775300000 }, "cash_flow": { "operating_cash_flow": 270600000, "capital_expenditure": 95300000, "free_cash_flow": 365900000, "dividends_paid": 55200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250968, "ticker_id": 1070, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "258600000", "ebitda": "396500000", "netIncome": "82100000", "grossProfit": "1131900000", "depreciation": "None", "totalRevenue": "2133199999", "costOfRevenue": "1001300000", "interestIncome": "122000000", "incomeBeforeTax": "119100000", "interestExpense": "122000000", "operatingIncome": "258600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "36900000", "reportedCurrency": "USD", "netInterestIncome": "-122000000", "nonInterestIncome": "None", "operatingExpenses": "873300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1001300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137900000", "sellingGeneralAndAdministrative": "869400000", "netIncomeFromContinuingOperations": "82200000" }, "balance": { "goodwill": "1422800000", "inventory": "33500000", "commonStock": "45000000", "currentDebt": "None", "investments": "None", "totalAssets": "2863600000", "longTermDebt": "1392200000", "shortTermDebt": "30100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "352500000", "reportedCurrency": "USD", "retainedEarnings": "515900000", "totalLiabilities": "2182900000", "otherCurrentAssets": "101699999", "totalCurrentAssets": "665800000", "currentLongTermDebt": "16300000", "longTermInvestments": "26400000", "shortTermInvestments": "None", "currentNetReceivables": "220100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2197800000", "currentAccountsPayable": "161300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "144000000", "shortLongTermDebtTotal": "1548599999", "totalShareholderEquity": "683800000", "capitalLeaseObligations": "51200000", "otherCurrentLiabilities": "415600000", "totalCurrentLiabilities": "643200000", "otherNonCurrentLiabilities": "59800000", "totalNonCurrentLiabilities": "1539700000", "cashAndShortTermInvestments": "310500000", "commonStockSharesOutstanding": "45500000", "intangibleAssetsExcludingGoodwill": "352500000", "cashAndCashEquivalentsAtCarryingValue": "310500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85300000", "profitLoss": "None", "dividendPayout": "55200000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2700000", "operatingCashflow": "270600000", "capitalExpenditures": "95300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136800000", "cashflowFromInvestment": "-131699999", "stockBasedCompensation": "24900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2133199999, "cost_of_revenue": 1001300000, "gross_profit": 1131900000, "research_and_development": null, "selling_general_admin": 869400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 258600000, "depreciation_amortisation": 137900000, "ebitda": 396500000, "interest_expense": 122000000, "interest_income": null, "other_non_operating": null, "pretax_income": 119100000, "tax_provision": 36900000, "effective_tax_rate": null, "net_income": 82100000, "net_income_continuing_ops": 82200000, "net_income_to_common": 82100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 310500000, "short_term_investments": null, "net_receivables": 220100000, "inventory": 33500000, "other_current_assets": null, "total_current_assets": 665800000, "net_ppe": null, "goodwill": 1422800000, "intangible_assets": 352500000, "goodwill_and_intangibles": 1775300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2197800000, "total_assets": 2863600000, "short_term_debt": 30100000, "accounts_payable": 161300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 643200000, "long_term_debt": 1392200000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1539700000, "total_liabilities": 2182900000, "total_debt": 1422300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 515900000, "total_equity": 683800000, "shares_outstanding": 45500000, "operating_cash_flow": 270600000, "stock_based_compensation": 24900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 95300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -131699999, "dividends_paid": 55200000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -136800000, "free_cash_flow": 365900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "258600000", "ebitda": "396500000", "netIncome": "82100000", "grossProfit": "1131900000", "depreciation": "None", "totalRevenue": "2133199999", "costOfRevenue": "1001300000", "interestIncome": "122000000", "incomeBeforeTax": "119100000", "interestExpense": "122000000", "operatingIncome": "258600000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "36900000", "reportedCurrency": "USD", "netInterestIncome": "-122000000", "nonInterestIncome": "None", "operatingExpenses": "873300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1001300000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "137900000", "sellingGeneralAndAdministrative": "869400000", "netIncomeFromContinuingOperations": "82200000" }, "balance": { "goodwill": "1422800000", "inventory": "33500000", "commonStock": "45000000", "currentDebt": "None", "investments": "None", "totalAssets": "2863600000", "longTermDebt": "1392200000", "shortTermDebt": "30100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "352500000", "reportedCurrency": "USD", "retainedEarnings": "515900000", "totalLiabilities": "2182900000", "otherCurrentAssets": "101699999", "totalCurrentAssets": "665800000", "currentLongTermDebt": "16300000", "longTermInvestments": "26400000", "shortTermInvestments": "None", "currentNetReceivables": "220100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2197800000", "currentAccountsPayable": "161300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "144000000", "shortLongTermDebtTotal": "1548599999", "totalShareholderEquity": "683800000", "capitalLeaseObligations": "51200000", "otherCurrentLiabilities": "415600000", "totalCurrentLiabilities": "643200000", "otherNonCurrentLiabilities": "59800000", "totalNonCurrentLiabilities": "1539700000", "cashAndShortTermInvestments": "310500000", "commonStockSharesOutstanding": "45500000", "intangibleAssetsExcludingGoodwill": "352500000", "cashAndCashEquivalentsAtCarryingValue": "310500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85300000", "profitLoss": "None", "dividendPayout": "55200000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "2700000", "operatingCashflow": "270600000", "capitalExpenditures": "95300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-136800000", "cashflowFromInvestment": "-131699999", "stockBasedCompensation": "24900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "55200000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "133800000", "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": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "income_statement": { "revenue": 2121761000, "cost_of_revenue": 995311000, "gross_profit": 1126450000, "ebit": 199778000, "ebitda": 365322000, "pretax_income": 76497000, "tax_provision": 23552000, "net_income": 52802000, "net_income_to_common": 52802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34399000, "total_current_assets": 611639000, "total_assets": 2831036000, "short_term_debt": 49536000, "long_term_debt": 1466021000, "total_debt": 1515557000, "total_liabilities": 2210118000, "total_equity": 620752000, "shares_outstanding": 44727000, "goodwill_and_intangibles": 1753790000 }, "cash_flow": { "operating_cash_flow": 194281000, "capital_expenditure": 94389000, "free_cash_flow": 288670000, "dividends_paid": 54155000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250973, "ticker_id": 1070, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "199778000", "ebitda": "365322000", "netIncome": "52802000", "grossProfit": "1126450000", "depreciation": "None", "totalRevenue": "2121761000", "costOfRevenue": "995311000", "interestIncome": "123281000", "incomeBeforeTax": "76497000", "interestExpense": "123281000", "operatingIncome": "192176000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "23552000", "reportedCurrency": "USD", "netInterestIncome": "-123281000", "nonInterestIncome": "None", "operatingExpenses": "934274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "995311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165544000", "sellingGeneralAndAdministrative": "909168000", "netIncomeFromContinuingOperations": "52945000" }, "balance": { "goodwill": "1422737000", "inventory": "36393000", "commonStock": "44315000", "currentDebt": "None", "investments": "None", "totalAssets": "2831036000", "longTermDebt": "1466021000", "shortTermDebt": "49536000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "331053000", "reportedCurrency": "USD", "retainedEarnings": "489231000", "totalLiabilities": "2210118000", "otherCurrentAssets": "340030000", "totalCurrentAssets": "611639000", "currentLongTermDebt": "37130000", "longTermInvestments": "61025000", "shortTermInvestments": "None", "currentNetReceivables": "200817000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2219397000", "currentAccountsPayable": "164878000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "160969000", "shortLongTermDebtTotal": "1564539000", "totalShareholderEquity": "620752000", "capitalLeaseObligations": "61388000", "otherCurrentLiabilities": "379497000", "totalCurrentLiabilities": "625516000", "otherNonCurrentLiabilities": "67495000", "totalNonCurrentLiabilities": "1584602000", "cashAndShortTermInvestments": "34399000", "commonStockSharesOutstanding": "44727000", "intangibleAssetsExcludingGoodwill": "331053000", "cashAndCashEquivalentsAtCarryingValue": "34399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52784000", "profitLoss": "None", "dividendPayout": "54155000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2499000", "operatingCashflow": "194281000", "capitalExpenditures": "94389000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-267255000", "cashflowFromInvestment": "-69842000", "stockBasedCompensation": "19944000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54155000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165544000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2121761000, "cost_of_revenue": 995311000, "gross_profit": 1126450000, "research_and_development": null, "selling_general_admin": 909168000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 199778000, "depreciation_amortisation": 165544000, "ebitda": 365322000, "interest_expense": 123281000, "interest_income": null, "other_non_operating": null, "pretax_income": 76497000, "tax_provision": 23552000, "effective_tax_rate": null, "net_income": 52802000, "net_income_continuing_ops": 52945000, "net_income_to_common": 52802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34399000, "short_term_investments": null, "net_receivables": 200817000, "inventory": 36393000, "other_current_assets": null, "total_current_assets": 611639000, "net_ppe": null, "goodwill": 1422737000, "intangible_assets": 331053000, "goodwill_and_intangibles": 1753790000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2219397000, "total_assets": 2831036000, "short_term_debt": 49536000, "accounts_payable": 164878000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 625516000, "long_term_debt": 1466021000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1584602000, "total_liabilities": 2210118000, "total_debt": 1515557000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 489231000, "total_equity": 620752000, "shares_outstanding": 44727000, "operating_cash_flow": 194281000, "stock_based_compensation": 19944000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94389000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -69842000, "dividends_paid": 54155000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -267255000, "free_cash_flow": 288670000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "199778000", "ebitda": "365322000", "netIncome": "52802000", "grossProfit": "1126450000", "depreciation": "None", "totalRevenue": "2121761000", "costOfRevenue": "995311000", "interestIncome": "123281000", "incomeBeforeTax": "76497000", "interestExpense": "123281000", "operatingIncome": "192176000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "23552000", "reportedCurrency": "USD", "netInterestIncome": "-123281000", "nonInterestIncome": "None", "operatingExpenses": "934274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "995311000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "165544000", "sellingGeneralAndAdministrative": "909168000", "netIncomeFromContinuingOperations": "52945000" }, "balance": { "goodwill": "1422737000", "inventory": "36393000", "commonStock": "44315000", "currentDebt": "None", "investments": "None", "totalAssets": "2831036000", "longTermDebt": "1466021000", "shortTermDebt": "49536000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "331053000", "reportedCurrency": "USD", "retainedEarnings": "489231000", "totalLiabilities": "2210118000", "otherCurrentAssets": "340030000", "totalCurrentAssets": "611639000", "currentLongTermDebt": "37130000", "longTermInvestments": "61025000", "shortTermInvestments": "None", "currentNetReceivables": "200817000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2219397000", "currentAccountsPayable": "164878000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "160969000", "shortLongTermDebtTotal": "1564539000", "totalShareholderEquity": "620752000", "capitalLeaseObligations": "61388000", "otherCurrentLiabilities": "379497000", "totalCurrentLiabilities": "625516000", "otherNonCurrentLiabilities": "67495000", "totalNonCurrentLiabilities": "1584602000", "cashAndShortTermInvestments": "34399000", "commonStockSharesOutstanding": "44727000", "intangibleAssetsExcludingGoodwill": "331053000", "cashAndCashEquivalentsAtCarryingValue": "34399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "52784000", "profitLoss": "None", "dividendPayout": "54155000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2499000", "operatingCashflow": "194281000", "capitalExpenditures": "94389000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-267255000", "cashflowFromInvestment": "-69842000", "stockBasedCompensation": "19944000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54155000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "165544000", "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": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "income_statement": { "revenue": 2192260000, "cost_of_revenue": 1029577000, "gross_profit": 1162683000, "ebit": 165442000, "ebitda": 335145000, "pretax_income": 39799000, "tax_provision": 13572000, "net_income": 26120000, "net_income_to_common": 26120000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71962000, "total_current_assets": 760988000, "total_assets": 3080622000, "short_term_debt": 99715000, "long_term_debt": 1506698000, "total_debt": 1606413000, "total_liabilities": 2476006000, "total_equity": 604094000, "shares_outstanding": 43843000, "goodwill_and_intangibles": 1822334000 }, "cash_flow": { "operating_cash_flow": 198367000, "capital_expenditure": 100747000, "free_cash_flow": 299114000, "dividends_paid": 53325000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250978, "ticker_id": 1070, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "165442000", "ebitda": "335145000", "netIncome": "26120000", "grossProfit": "1162683000", "depreciation": "None", "totalRevenue": "2192260000", "costOfRevenue": "1029577000", "interestIncome": "125643000", "incomeBeforeTax": "39799000", "interestExpense": "125643000", "operatingIncome": "160791000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13572000", "reportedCurrency": "USD", "netInterestIncome": "-122965000", "nonInterestIncome": "None", "operatingExpenses": "1001892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1029577000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169703000", "sellingGeneralAndAdministrative": "966990000", "netIncomeFromContinuingOperations": "30218000" }, "balance": { "goodwill": "1430590000", "inventory": "42088000", "commonStock": "43743000", "currentDebt": "None", "investments": "None", "totalAssets": "3080622000", "longTermDebt": "1506698000", "shortTermDebt": "99715000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "391744000", "reportedCurrency": "USD", "retainedEarnings": "491238000", "totalLiabilities": "2476006000", "otherCurrentAssets": "429826000", "totalCurrentAssets": "760988000", "currentLongTermDebt": "86153000", "longTermInvestments": "61924000", "shortTermInvestments": "None", "currentNetReceivables": "217112000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2319634000", "currentAccountsPayable": "154863000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "175500000", "shortLongTermDebtTotal": "1665253000", "totalShareholderEquity": "604094000", "capitalLeaseObligations": "72402000", "otherCurrentLiabilities": "529144000", "totalCurrentLiabilities": "819065000", "otherNonCurrentLiabilities": "68754000", "totalNonCurrentLiabilities": "1656941000", "cashAndShortTermInvestments": "71962000", "commonStockSharesOutstanding": "43843000", "intangibleAssetsExcludingGoodwill": "391744000", "cashAndCashEquivalentsAtCarryingValue": "71962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26227000", "profitLoss": "None", "dividendPayout": "53325000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6347000", "operatingCashflow": "198367000", "capitalExpenditures": "100747000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37679000", "cashflowFromInvestment": "-43305000", "stockBasedCompensation": "20525000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53325000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2715000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169703000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2192260000, "cost_of_revenue": 1029577000, "gross_profit": 1162683000, "research_and_development": null, "selling_general_admin": 966990000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 165442000, "depreciation_amortisation": 169703000, "ebitda": 335145000, "interest_expense": 125643000, "interest_income": null, "other_non_operating": null, "pretax_income": 39799000, "tax_provision": 13572000, "effective_tax_rate": null, "net_income": 26120000, "net_income_continuing_ops": 30218000, "net_income_to_common": 26120000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71962000, "short_term_investments": null, "net_receivables": 217112000, "inventory": 42088000, "other_current_assets": null, "total_current_assets": 760988000, "net_ppe": null, "goodwill": 1430590000, "intangible_assets": 391744000, "goodwill_and_intangibles": 1822334000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2319634000, "total_assets": 3080622000, "short_term_debt": 99715000, "accounts_payable": 154863000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 819065000, "long_term_debt": 1506698000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1656941000, "total_liabilities": 2476006000, "total_debt": 1606413000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 491238000, "total_equity": 604094000, "shares_outstanding": 43843000, "operating_cash_flow": 198367000, "stock_based_compensation": 20525000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 100747000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -43305000, "dividends_paid": 53325000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -37679000, "free_cash_flow": 299114000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "165442000", "ebitda": "335145000", "netIncome": "26120000", "grossProfit": "1162683000", "depreciation": "None", "totalRevenue": "2192260000", "costOfRevenue": "1029577000", "interestIncome": "125643000", "incomeBeforeTax": "39799000", "interestExpense": "125643000", "operatingIncome": "160791000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "13572000", "reportedCurrency": "USD", "netInterestIncome": "-122965000", "nonInterestIncome": "None", "operatingExpenses": "1001892000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1029577000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "169703000", "sellingGeneralAndAdministrative": "966990000", "netIncomeFromContinuingOperations": "30218000" }, "balance": { "goodwill": "1430590000", "inventory": "42088000", "commonStock": "43743000", "currentDebt": "None", "investments": "None", "totalAssets": "3080622000", "longTermDebt": "1506698000", "shortTermDebt": "99715000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "391744000", "reportedCurrency": "USD", "retainedEarnings": "491238000", "totalLiabilities": "2476006000", "otherCurrentAssets": "429826000", "totalCurrentAssets": "760988000", "currentLongTermDebt": "86153000", "longTermInvestments": "61924000", "shortTermInvestments": "None", "currentNetReceivables": "217112000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2319634000", "currentAccountsPayable": "154863000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "175500000", "shortLongTermDebtTotal": "1665253000", "totalShareholderEquity": "604094000", "capitalLeaseObligations": "72402000", "otherCurrentLiabilities": "529144000", "totalCurrentLiabilities": "819065000", "otherNonCurrentLiabilities": "68754000", "totalNonCurrentLiabilities": "1656941000", "cashAndShortTermInvestments": "71962000", "commonStockSharesOutstanding": "43843000", "intangibleAssetsExcludingGoodwill": "391744000", "cashAndCashEquivalentsAtCarryingValue": "71962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "26227000", "profitLoss": "None", "dividendPayout": "53325000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6347000", "operatingCashflow": "198367000", "capitalExpenditures": "100747000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-37679000", "cashflowFromInvestment": "-43305000", "stockBasedCompensation": "20525000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "53325000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2715000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "169703000", "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": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "income_statement": { "revenue": 2238010000, "cost_of_revenue": 1032116000, "gross_profit": 1205894000, "ebit": 178832000, "ebitda": 351384000, "pretax_income": 84378000, "tax_provision": 18848000, "net_income": 65395000, "net_income_to_common": 65395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 40435000, "total_current_assets": 704037000, "total_assets": 3076520000, "short_term_debt": 84528000, "long_term_debt": 1572500000, "total_debt": 1657028000, "total_liabilities": 2472296000, "total_equity": 603809000, "shares_outstanding": 43310000, "goodwill_and_intangibles": 1890364000 }, "cash_flow": { "operating_cash_flow": 191500000, "capital_expenditure": 104600000, "free_cash_flow": 296100000, "dividends_paid": 52600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250983, "ticker_id": 1070, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "178832000", "ebitda": "351384000", "netIncome": "65395000", "grossProfit": "1205894000", "depreciation": "None", "totalRevenue": "2238010000", "costOfRevenue": "1032116000", "interestIncome": "94454000", "incomeBeforeTax": "84378000", "interestExpense": "94454000", "operatingIncome": "169446000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "18848000", "reportedCurrency": "USD", "netInterestIncome": "-94400000", "nonInterestIncome": "None", "operatingExpenses": "1036448000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9386000", "costofGoodsAndServicesSold": "1032116000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172552000", "sellingGeneralAndAdministrative": "993300000", "netIncomeFromContinuingOperations": "65500000" }, "balance": { "goodwill": "1431385000", "inventory": "52267000", "commonStock": "43204000", "currentDebt": "None", "investments": "None", "totalAssets": "3076520000", "longTermDebt": "1572500000", "shortTermDebt": "84528000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "458979000", "reportedCurrency": "USD", "retainedEarnings": "518635000", "totalLiabilities": "2472296000", "otherCurrentAssets": "365957000", "totalCurrentAssets": "704037000", "currentLongTermDebt": "71700000", "longTermInvestments": "47783000", "shortTermInvestments": "8126000", "currentNetReceivables": "245378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2372483000", "currentAccountsPayable": "157055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "172026000", "shortLongTermDebtTotal": "1705981000", "totalShareholderEquity": "603809000", "capitalLeaseObligations": "49000000", "otherCurrentLiabilities": "463750000", "totalCurrentLiabilities": "752345000", "otherNonCurrentLiabilities": "98500000", "totalNonCurrentLiabilities": "1719951000", "cashAndShortTermInvestments": "40435000", "commonStockSharesOutstanding": "43310000", "intangibleAssetsExcludingGoodwill": "458979000", "cashAndCashEquivalentsAtCarryingValue": "40435000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65500000", "profitLoss": "None", "dividendPayout": "52600000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-19062000", "operatingCashflow": "191500000", "capitalExpenditures": "104600000", "changeInReceivables": "-13672000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48600000", "cashflowFromInvestment": "-80325000", "stockBasedCompensation": "23676000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "62605000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3112000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2238010000, "cost_of_revenue": 1032116000, "gross_profit": 1205894000, "research_and_development": null, "selling_general_admin": 993300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 178832000, "depreciation_amortisation": 172552000, "ebitda": 351384000, "interest_expense": 94454000, "interest_income": null, "other_non_operating": null, "pretax_income": 84378000, "tax_provision": 18848000, "effective_tax_rate": null, "net_income": 65395000, "net_income_continuing_ops": 65500000, "net_income_to_common": 65395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 40435000, "short_term_investments": 8126000, "net_receivables": 245378000, "inventory": 52267000, "other_current_assets": null, "total_current_assets": 704037000, "net_ppe": null, "goodwill": 1431385000, "intangible_assets": 458979000, "goodwill_and_intangibles": 1890364000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2372483000, "total_assets": 3076520000, "short_term_debt": 84528000, "accounts_payable": 157055000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 752345000, "long_term_debt": 1572500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1719951000, "total_liabilities": 2472296000, "total_debt": 1657028000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 518635000, "total_equity": 603809000, "shares_outstanding": 43310000, "operating_cash_flow": 191500000, "stock_based_compensation": 23676000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -80325000, "dividends_paid": 52600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48600000, "free_cash_flow": 296100000, "net_change_in_cash": 62605000 }, "raw_data": { "income": { "ebit": "178832000", "ebitda": "351384000", "netIncome": "65395000", "grossProfit": "1205894000", "depreciation": "None", "totalRevenue": "2238010000", "costOfRevenue": "1032116000", "interestIncome": "94454000", "incomeBeforeTax": "84378000", "interestExpense": "94454000", "operatingIncome": "169446000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "18848000", "reportedCurrency": "USD", "netInterestIncome": "-94400000", "nonInterestIncome": "None", "operatingExpenses": "1036448000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9386000", "costofGoodsAndServicesSold": "1032116000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "172552000", "sellingGeneralAndAdministrative": "993300000", "netIncomeFromContinuingOperations": "65500000" }, "balance": { "goodwill": "1431385000", "inventory": "52267000", "commonStock": "43204000", "currentDebt": "None", "investments": "None", "totalAssets": "3076520000", "longTermDebt": "1572500000", "shortTermDebt": "84528000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "458979000", "reportedCurrency": "USD", "retainedEarnings": "518635000", "totalLiabilities": "2472296000", "otherCurrentAssets": "365957000", "totalCurrentAssets": "704037000", "currentLongTermDebt": "71700000", "longTermInvestments": "47783000", "shortTermInvestments": "8126000", "currentNetReceivables": "245378000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2372483000", "currentAccountsPayable": "157055000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "172026000", "shortLongTermDebtTotal": "1705981000", "totalShareholderEquity": "603809000", "capitalLeaseObligations": "49000000", "otherCurrentLiabilities": "463750000", "totalCurrentLiabilities": "752345000", "otherNonCurrentLiabilities": "98500000", "totalNonCurrentLiabilities": "1719951000", "cashAndShortTermInvestments": "40435000", "commonStockSharesOutstanding": "43310000", "intangibleAssetsExcludingGoodwill": "458979000", "cashAndCashEquivalentsAtCarryingValue": "40435000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65500000", "profitLoss": "None", "dividendPayout": "52600000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-19062000", "operatingCashflow": "191500000", "capitalExpenditures": "104600000", "changeInReceivables": "-13672000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48600000", "cashflowFromInvestment": "-80325000", "stockBasedCompensation": "23676000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "52600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "62605000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "3112000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "172600000", "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": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "income_statement": { "revenue": 2022197000, "cost_of_revenue": 884270000, "gross_profit": 1137927000, "ebit": 149357000, "ebitda": 298124000, "pretax_income": 93803000, "tax_provision": 31031000, "net_income": 62633000, "net_income_to_common": 62633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41231000, "total_current_assets": 620473000, "total_assets": 3074384000, "short_term_debt": 72049000, "long_term_debt": 1625800000, "total_debt": 1697849000, "total_liabilities": 2499786000, "total_equity": 574318000, "shares_outstanding": 42827000, "goodwill_and_intangibles": 1940865000 }, "cash_flow": { "operating_cash_flow": 210800000, "capital_expenditure": 109100000, "free_cash_flow": 319900000, "dividends_paid": 51600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250988, "ticker_id": 1070, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "149357000", "ebitda": "298124000", "netIncome": "62633000", "grossProfit": "1137927000", "depreciation": "None", "totalRevenue": "2022197000", "costOfRevenue": "884270000", "interestIncome": "55554000", "incomeBeforeTax": "93803000", "interestExpense": "55554000", "operatingIncome": "142154000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "31031000", "reportedCurrency": "USD", "netInterestIncome": "-55600000", "nonInterestIncome": "None", "operatingExpenses": "995773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7203000", "costofGoodsAndServicesSold": "884270000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148767000", "sellingGeneralAndAdministrative": "941000000", "netIncomeFromContinuingOperations": "62800000" }, "balance": { "goodwill": "1430141000", "inventory": "34928000", "commonStock": "42679000", "currentDebt": "None", "investments": "None", "totalAssets": "3074384000", "longTermDebt": "1625800000", "shortTermDebt": "72049000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "510724000", "reportedCurrency": "USD", "retainedEarnings": "505763000", "totalLiabilities": "2499786000", "otherCurrentAssets": "118027000", "totalCurrentAssets": "620473000", "currentLongTermDebt": "57200000", "longTermInvestments": "47201000", "shortTermInvestments": "13307000", "currentNetReceivables": "426287000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2453911000", "currentAccountsPayable": "153072000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "190500000", "shortLongTermDebtTotal": "1754245000", "totalShareholderEquity": "574318000", "capitalLeaseObligations": "56400000", "otherCurrentLiabilities": "405592000", "totalCurrentLiabilities": "683358000", "otherNonCurrentLiabilities": "134200000", "totalNonCurrentLiabilities": "1816428000", "cashAndShortTermInvestments": "41231000", "commonStockSharesOutstanding": "42827000", "intangibleAssetsExcludingGoodwill": "510724000", "cashAndCashEquivalentsAtCarryingValue": "41231000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62800000", "profitLoss": "None", "dividendPayout": "51600000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1842000", "operatingCashflow": "210800000", "capitalExpenditures": "109100000", "changeInReceivables": "-8857000", "changeInExchangeRate": "None", "cashflowFromFinancing": "913000000", "cashflowFromInvestment": "-1066600000", "stockBasedCompensation": "29477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "57181000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1866676000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2022197000, "cost_of_revenue": 884270000, "gross_profit": 1137927000, "research_and_development": null, "selling_general_admin": 941000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 149357000, "depreciation_amortisation": 148767000, "ebitda": 298124000, "interest_expense": 55554000, "interest_income": null, "other_non_operating": null, "pretax_income": 93803000, "tax_provision": 31031000, "effective_tax_rate": null, "net_income": 62633000, "net_income_continuing_ops": 62800000, "net_income_to_common": 62633000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41231000, "short_term_investments": 13307000, "net_receivables": 426287000, "inventory": 34928000, "other_current_assets": null, "total_current_assets": 620473000, "net_ppe": null, "goodwill": 1430141000, "intangible_assets": 510724000, "goodwill_and_intangibles": 1940865000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2453911000, "total_assets": 3074384000, "short_term_debt": 72049000, "accounts_payable": 153072000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 683358000, "long_term_debt": 1625800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1816428000, "total_liabilities": 2499786000, "total_debt": 1697849000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 505763000, "total_equity": 574318000, "shares_outstanding": 42827000, "operating_cash_flow": 210800000, "stock_based_compensation": 29477000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 109100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1066600000, "dividends_paid": 51600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 913000000, "free_cash_flow": 319900000, "net_change_in_cash": 57181000 }, "raw_data": { "income": { "ebit": "149357000", "ebitda": "298124000", "netIncome": "62633000", "grossProfit": "1137927000", "depreciation": "None", "totalRevenue": "2022197000", "costOfRevenue": "884270000", "interestIncome": "55554000", "incomeBeforeTax": "93803000", "interestExpense": "55554000", "operatingIncome": "142154000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "31031000", "reportedCurrency": "USD", "netInterestIncome": "-55600000", "nonInterestIncome": "None", "operatingExpenses": "995773000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7203000", "costofGoodsAndServicesSold": "884270000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148767000", "sellingGeneralAndAdministrative": "941000000", "netIncomeFromContinuingOperations": "62800000" }, "balance": { "goodwill": "1430141000", "inventory": "34928000", "commonStock": "42679000", "currentDebt": "None", "investments": "None", "totalAssets": "3074384000", "longTermDebt": "1625800000", "shortTermDebt": "72049000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "510724000", "reportedCurrency": "USD", "retainedEarnings": "505763000", "totalLiabilities": "2499786000", "otherCurrentAssets": "118027000", "totalCurrentAssets": "620473000", "currentLongTermDebt": "57200000", "longTermInvestments": "47201000", "shortTermInvestments": "13307000", "currentNetReceivables": "426287000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2453911000", "currentAccountsPayable": "153072000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "190500000", "shortLongTermDebtTotal": "1754245000", "totalShareholderEquity": "574318000", "capitalLeaseObligations": "56400000", "otherCurrentLiabilities": "405592000", "totalCurrentLiabilities": "683358000", "otherNonCurrentLiabilities": "134200000", "totalNonCurrentLiabilities": "1816428000", "cashAndShortTermInvestments": "41231000", "commonStockSharesOutstanding": "42827000", "intangibleAssetsExcludingGoodwill": "510724000", "cashAndCashEquivalentsAtCarryingValue": "41231000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62800000", "profitLoss": "None", "dividendPayout": "51600000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-1842000", "operatingCashflow": "210800000", "capitalExpenditures": "109100000", "changeInReceivables": "-8857000", "changeInExchangeRate": "None", "cashflowFromFinancing": "913000000", "cashflowFromInvestment": "-1066600000", "stockBasedCompensation": "29477000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "57181000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "1866676000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148800000", "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": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "income_statement": { "revenue": 1790781000, "cost_of_revenue": 730771000, "gross_profit": 1060010000, "ebit": 49943000, "ebitda": 160735000, "pretax_income": 26803000, "tax_provision": 21468000, "net_income": 5244000, "net_income_to_common": 5244000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 123122000, "total_current_assets": 506631000, "total_assets": 1842175000, "short_term_debt": 11589000, "long_term_debt": 840000000, "total_debt": 851589000, "total_liabilities": 1328783000, "total_equity": 513251000, "shares_outstanding": 42142000, "goodwill_and_intangibles": 949718000 }, "cash_flow": { "operating_cash_flow": 217600000, "capital_expenditure": 62600000, "free_cash_flow": 280200000, "dividends_paid": 50700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250993, "ticker_id": 1070, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "49943000", "ebitda": "160735000", "netIncome": "5244000", "grossProfit": "1060010000", "depreciation": "None", "totalRevenue": "1790781000", "costOfRevenue": "730771000", "interestIncome": "23100000", "incomeBeforeTax": "26803000", "interestExpense": "23140000", "operatingIncome": "40729000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "21468000", "reportedCurrency": "USD", "netInterestIncome": "-23100000", "nonInterestIncome": "None", "operatingExpenses": "1019281000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9214000", "costofGoodsAndServicesSold": "730771000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110792000", "sellingGeneralAndAdministrative": "841658000", "netIncomeFromContinuingOperations": "8899000" }, "balance": { "goodwill": "702958000", "inventory": "40130000", "commonStock": "41973000", "currentDebt": "None", "investments": "None", "totalAssets": "1842175000", "longTermDebt": "840000000", "shortTermDebt": "11589000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "246760000", "reportedCurrency": "USD", "retainedEarnings": "495153000", "totalLiabilities": "1328783000", "otherCurrentAssets": "163803000", "totalCurrentAssets": "506631000", "currentLongTermDebt": "None", "longTermInvestments": "45919000", "shortTermInvestments": "28462000", "currentNetReceivables": "179576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1335544000", "currentAccountsPayable": "116990000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "88680000", "shortLongTermDebtTotal": "879933000", "totalShareholderEquity": "513251000", "capitalLeaseObligations": "28400000", "otherCurrentLiabilities": "241137000", "totalCurrentLiabilities": "411820000", "otherNonCurrentLiabilities": "43218000", "totalNonCurrentLiabilities": "916963000", "cashAndShortTermInvestments": "123122000", "commonStockSharesOutstanding": "42142000", "intangibleAssetsExcludingGoodwill": "246760000", "cashAndCashEquivalentsAtCarryingValue": "123122000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8900000", "profitLoss": "None", "dividendPayout": "50700000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-11281000", "operatingCashflow": "217600000", "capitalExpenditures": "62600000", "changeInReceivables": "-2709000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110600000", "cashflowFromInvestment": "-56093000", "stockBasedCompensation": "21824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "50905000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1790781000, "cost_of_revenue": 730771000, "gross_profit": 1060010000, "research_and_development": null, "selling_general_admin": 841658000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 49943000, "depreciation_amortisation": 110792000, "ebitda": 160735000, "interest_expense": 23140000, "interest_income": null, "other_non_operating": null, "pretax_income": 26803000, "tax_provision": 21468000, "effective_tax_rate": null, "net_income": 5244000, "net_income_continuing_ops": 8899000, "net_income_to_common": 5244000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 123122000, "short_term_investments": 28462000, "net_receivables": 179576000, "inventory": 40130000, "other_current_assets": null, "total_current_assets": 506631000, "net_ppe": null, "goodwill": 702958000, "intangible_assets": 246760000, "goodwill_and_intangibles": 949718000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1335544000, "total_assets": 1842175000, "short_term_debt": 11589000, "accounts_payable": 116990000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 411820000, "long_term_debt": 840000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 916963000, "total_liabilities": 1328783000, "total_debt": 851589000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 495153000, "total_equity": 513251000, "shares_outstanding": 42142000, "operating_cash_flow": 217600000, "stock_based_compensation": 21824000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56093000, "dividends_paid": 50700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -110600000, "free_cash_flow": 280200000, "net_change_in_cash": 50905000 }, "raw_data": { "income": { "ebit": "49943000", "ebitda": "160735000", "netIncome": "5244000", "grossProfit": "1060010000", "depreciation": "None", "totalRevenue": "1790781000", "costOfRevenue": "730771000", "interestIncome": "23100000", "incomeBeforeTax": "26803000", "interestExpense": "23140000", "operatingIncome": "40729000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "21468000", "reportedCurrency": "USD", "netInterestIncome": "-23100000", "nonInterestIncome": "None", "operatingExpenses": "1019281000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "9214000", "costofGoodsAndServicesSold": "730771000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "110792000", "sellingGeneralAndAdministrative": "841658000", "netIncomeFromContinuingOperations": "8899000" }, "balance": { "goodwill": "702958000", "inventory": "40130000", "commonStock": "41973000", "currentDebt": "None", "investments": "None", "totalAssets": "1842175000", "longTermDebt": "840000000", "shortTermDebt": "11589000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "246760000", "reportedCurrency": "USD", "retainedEarnings": "495153000", "totalLiabilities": "1328783000", "otherCurrentAssets": "163803000", "totalCurrentAssets": "506631000", "currentLongTermDebt": "None", "longTermInvestments": "45919000", "shortTermInvestments": "28462000", "currentNetReceivables": "179576000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1335544000", "currentAccountsPayable": "116990000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "88680000", "shortLongTermDebtTotal": "879933000", "totalShareholderEquity": "513251000", "capitalLeaseObligations": "28400000", "otherCurrentLiabilities": "241137000", "totalCurrentLiabilities": "411820000", "otherNonCurrentLiabilities": "43218000", "totalNonCurrentLiabilities": "916963000", "cashAndShortTermInvestments": "123122000", "commonStockSharesOutstanding": "42142000", "intangibleAssetsExcludingGoodwill": "246760000", "cashAndCashEquivalentsAtCarryingValue": "123122000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8900000", "profitLoss": "None", "dividendPayout": "50700000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-11281000", "operatingCashflow": "217600000", "capitalExpenditures": "62600000", "changeInReceivables": "-2709000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-110600000", "cashflowFromInvestment": "-56093000", "stockBasedCompensation": "21824000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "50700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "50905000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-14000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110800000", "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": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "income_statement": { "revenue": 2008715000, "cost_of_revenue": 812935000, "gross_profit": 1195780000, "ebit": -181058000, "ebitda": -55022000, "pretax_income": -215740000, "tax_provision": 8039000, "net_income": -223779000, "net_income_to_common": -223779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 73620000, "total_current_assets": 472211000, "total_assets": 1943311000, "short_term_debt": 12898000, "long_term_debt": 883500000, "total_debt": 896398000, "total_liabilities": 1372450000, "total_equity": 570861000, "shares_outstanding": 43029000, "goodwill_and_intangibles": 1080609000 }, "cash_flow": { "operating_cash_flow": 286700000, "capital_expenditure": 66600000, "free_cash_flow": 353300000, "dividends_paid": 51700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250998, "ticker_id": 1070, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-181058000", "ebitda": "-55022000", "netIncome": "-223779000", "grossProfit": "1195780000", "depreciation": "None", "totalRevenue": "2008715000", "costOfRevenue": "812935000", "interestIncome": "34682000", "incomeBeforeTax": "-215740000", "interestExpense": "34682000", "operatingIncome": "-188251000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "8039000", "reportedCurrency": "USD", "netInterestIncome": "-34682000", "nonInterestIncome": "None", "operatingExpenses": "1384031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7193000", "costofGoodsAndServicesSold": "812935000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126036000", "sellingGeneralAndAdministrative": "891693000", "netIncomeFromContinuingOperations": "-199897000" }, "balance": { "goodwill": "804487000", "inventory": "39921000", "commonStock": "42126000", "currentDebt": "None", "investments": "None", "totalAssets": "1943311000", "longTermDebt": "883500000", "shortTermDebt": "12898000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "276122000", "reportedCurrency": "USD", "retainedEarnings": "572596000", "totalLiabilities": "1372450000", "otherCurrentAssets": "162459000", "totalCurrentAssets": "472211000", "currentLongTermDebt": "None", "longTermInvestments": "44995000", "shortTermInvestments": "None", "currentNetReceivables": "196211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1471100000", "currentAccountsPayable": "112198000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "96467000", "shortLongTermDebtTotal": "929983000", "totalShareholderEquity": "570861000", "capitalLeaseObligations": "46483000", "otherCurrentLiabilities": "236753000", "totalCurrentLiabilities": "407947000", "otherNonCurrentLiabilities": "32520000", "totalNonCurrentLiabilities": "964503000", "cashAndShortTermInvestments": "73620000", "commonStockSharesOutstanding": "43029000", "intangibleAssetsExcludingGoodwill": "276122000", "cashAndCashEquivalentsAtCarryingValue": "73620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-199900000", "profitLoss": "None", "dividendPayout": "51700000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "4843000", "operatingCashflow": "286700000", "capitalExpenditures": "66600000", "changeInReceivables": "5609000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-186800000", "cashflowFromInvestment": "-75751000", "stockBasedCompensation": "19702000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "24108000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-118500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126000000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2008715000, "cost_of_revenue": 812935000, "gross_profit": 1195780000, "research_and_development": null, "selling_general_admin": 891693000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -181058000, "depreciation_amortisation": 126036000, "ebitda": -55022000, "interest_expense": 34682000, "interest_income": null, "other_non_operating": null, "pretax_income": -215740000, "tax_provision": 8039000, "effective_tax_rate": null, "net_income": -223779000, "net_income_continuing_ops": -199897000, "net_income_to_common": -223779000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 73620000, "short_term_investments": null, "net_receivables": 196211000, "inventory": 39921000, "other_current_assets": null, "total_current_assets": 472211000, "net_ppe": null, "goodwill": 804487000, "intangible_assets": 276122000, "goodwill_and_intangibles": 1080609000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1471100000, "total_assets": 1943311000, "short_term_debt": 12898000, "accounts_payable": 112198000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 407947000, "long_term_debt": 883500000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 964503000, "total_liabilities": 1372450000, "total_debt": 896398000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 572596000, "total_equity": 570861000, "shares_outstanding": 43029000, "operating_cash_flow": 286700000, "stock_based_compensation": 19702000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75751000, "dividends_paid": 51700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -186800000, "free_cash_flow": 353300000, "net_change_in_cash": 24108000 }, "raw_data": { "income": { "ebit": "-181058000", "ebitda": "-55022000", "netIncome": "-223779000", "grossProfit": "1195780000", "depreciation": "None", "totalRevenue": "2008715000", "costOfRevenue": "812935000", "interestIncome": "34682000", "incomeBeforeTax": "-215740000", "interestExpense": "34682000", "operatingIncome": "-188251000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "8039000", "reportedCurrency": "USD", "netInterestIncome": "-34682000", "nonInterestIncome": "None", "operatingExpenses": "1384031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "7193000", "costofGoodsAndServicesSold": "812935000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "126036000", "sellingGeneralAndAdministrative": "891693000", "netIncomeFromContinuingOperations": "-199897000" }, "balance": { "goodwill": "804487000", "inventory": "39921000", "commonStock": "42126000", "currentDebt": "None", "investments": "None", "totalAssets": "1943311000", "longTermDebt": "883500000", "shortTermDebt": "12898000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "276122000", "reportedCurrency": "USD", "retainedEarnings": "572596000", "totalLiabilities": "1372450000", "otherCurrentAssets": "162459000", "totalCurrentAssets": "472211000", "currentLongTermDebt": "None", "longTermInvestments": "44995000", "shortTermInvestments": "None", "currentNetReceivables": "196211000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1471100000", "currentAccountsPayable": "112198000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "96467000", "shortLongTermDebtTotal": "929983000", "totalShareholderEquity": "570861000", "capitalLeaseObligations": "46483000", "otherCurrentLiabilities": "236753000", "totalCurrentLiabilities": "407947000", "otherNonCurrentLiabilities": "32520000", "totalNonCurrentLiabilities": "964503000", "cashAndShortTermInvestments": "73620000", "commonStockSharesOutstanding": "43029000", "intangibleAssetsExcludingGoodwill": "276122000", "cashAndCashEquivalentsAtCarryingValue": "73620000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-199900000", "profitLoss": "None", "dividendPayout": "51700000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "4843000", "operatingCashflow": "286700000", "capitalExpenditures": "66600000", "changeInReceivables": "5609000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-186800000", "cashflowFromInvestment": "-75751000", "stockBasedCompensation": "19702000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "24108000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-118500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "126000000", "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": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "income_statement": { "revenue": 1998000000, "cost_of_revenue": 791700000, "gross_profit": 1206300000, "ebit": 239743000, "ebitda": 370843000, "pretax_income": 221200000, "tax_provision": 65300000, "net_income": 155900000, "net_income_to_common": 155900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 59700000, "total_current_assets": 450400000, "total_assets": 2304400000, "short_term_debt": 791000, "long_term_debt": 910000000, "total_debt": 910791000, "total_liabilities": 1382700000, "total_equity": 921700000, "shares_outstanding": 46991000, "goodwill_and_intangibles": 1520600000 }, "cash_flow": { "operating_cash_flow": 339300000, "capital_expenditure": 62200000, "free_cash_flow": 401500000, "dividends_paid": 56700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 251003, "ticker_id": 1070, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "239743000", "ebitda": "370843000", "netIncome": "155900000", "grossProfit": "1206300000", "depreciation": "None", "totalRevenue": "1998000000", "costOfRevenue": "791700000", "interestIncome": "27112000", "incomeBeforeTax": "221200000", "interestExpense": "27100000", "operatingIncome": "239700000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "65300000", "reportedCurrency": "USD", "netInterestIncome": "-27112000", "nonInterestIncome": "None", "operatingExpenses": "845600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8522000", "costofGoodsAndServicesSold": "791700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131100000", "sellingGeneralAndAdministrative": "854000000", "netIncomeFromContinuingOperations": "149630000" }, "balance": { "goodwill": "1160600000", "inventory": "46441000", "commonStock": "44647000", "currentDebt": "None", "investments": "None", "totalAssets": "2304400000", "longTermDebt": "910000000", "shortTermDebt": "791000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "360000000", "reportedCurrency": "USD", "retainedEarnings": "927345000", "totalLiabilities": "1382700000", "otherCurrentAssets": "139545000", "totalCurrentAssets": "450400000", "currentLongTermDebt": "800000", "longTermInvestments": "43773000", "shortTermInvestments": "None", "currentNetReceivables": "204320000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1854000000", "currentAccountsPayable": "106978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "90342000", "shortLongTermDebtTotal": "911900000", "totalShareholderEquity": "921700000", "capitalLeaseObligations": "1864000", "otherCurrentLiabilities": "221977000", "totalCurrentLiabilities": "383000000", "otherNonCurrentLiabilities": "39880000", "totalNonCurrentLiabilities": "999700000", "cashAndShortTermInvestments": "59700000", "commonStockSharesOutstanding": "46991000", "intangibleAssetsExcludingGoodwill": "360000000", "cashAndCashEquivalentsAtCarryingValue": "59700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "155900000", "profitLoss": "None", "dividendPayout": "56700000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-3641000", "operatingCashflow": "339300000", "capitalExpenditures": "62200000", "changeInReceivables": "-16795000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60100000", "cashflowFromInvestment": "-275400000", "stockBasedCompensation": "13378000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "24076000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1998000000, "cost_of_revenue": 791700000, "gross_profit": 1206300000, "research_and_development": null, "selling_general_admin": 854000000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 239743000, "depreciation_amortisation": 131100000, "ebitda": 370843000, "interest_expense": 27100000, "interest_income": null, "other_non_operating": null, "pretax_income": 221200000, "tax_provision": 65300000, "effective_tax_rate": null, "net_income": 155900000, "net_income_continuing_ops": 149630000, "net_income_to_common": 155900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 59700000, "short_term_investments": null, "net_receivables": 204320000, "inventory": 46441000, "other_current_assets": null, "total_current_assets": 450400000, "net_ppe": null, "goodwill": 1160600000, "intangible_assets": 360000000, "goodwill_and_intangibles": 1520600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1854000000, "total_assets": 2304400000, "short_term_debt": 791000, "accounts_payable": 106978000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 383000000, "long_term_debt": 910000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 999700000, "total_liabilities": 1382700000, "total_debt": 910791000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 927345000, "total_equity": 921700000, "shares_outstanding": 46991000, "operating_cash_flow": 339300000, "stock_based_compensation": 13378000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -275400000, "dividends_paid": 56700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60100000, "free_cash_flow": 401500000, "net_change_in_cash": 24076000 }, "raw_data": { "income": { "ebit": "239743000", "ebitda": "370843000", "netIncome": "155900000", "grossProfit": "1206300000", "depreciation": "None", "totalRevenue": "1998000000", "costOfRevenue": "791700000", "interestIncome": "27112000", "incomeBeforeTax": "221200000", "interestExpense": "27100000", "operatingIncome": "239700000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "65300000", "reportedCurrency": "USD", "netInterestIncome": "-27112000", "nonInterestIncome": "None", "operatingExpenses": "845600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "8522000", "costofGoodsAndServicesSold": "791700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131100000", "sellingGeneralAndAdministrative": "854000000", "netIncomeFromContinuingOperations": "149630000" }, "balance": { "goodwill": "1160600000", "inventory": "46441000", "commonStock": "44647000", "currentDebt": "None", "investments": "None", "totalAssets": "2304400000", "longTermDebt": "910000000", "shortTermDebt": "791000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "360000000", "reportedCurrency": "USD", "retainedEarnings": "927345000", "totalLiabilities": "1382700000", "otherCurrentAssets": "139545000", "totalCurrentAssets": "450400000", "currentLongTermDebt": "800000", "longTermInvestments": "43773000", "shortTermInvestments": "None", "currentNetReceivables": "204320000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1854000000", "currentAccountsPayable": "106978000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "90342000", "shortLongTermDebtTotal": "911900000", "totalShareholderEquity": "921700000", "capitalLeaseObligations": "1864000", "otherCurrentLiabilities": "221977000", "totalCurrentLiabilities": "383000000", "otherNonCurrentLiabilities": "39880000", "totalNonCurrentLiabilities": "999700000", "cashAndShortTermInvestments": "59700000", "commonStockSharesOutstanding": "46991000", "intangibleAssetsExcludingGoodwill": "360000000", "cashAndCashEquivalentsAtCarryingValue": "59700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "155900000", "profitLoss": "None", "dividendPayout": "56700000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-3641000", "operatingCashflow": "339300000", "capitalExpenditures": "62200000", "changeInReceivables": "-16795000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60100000", "cashflowFromInvestment": "-275400000", "stockBasedCompensation": "13378000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "24076000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131100000", "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": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "income_statement": { "revenue": 538100000, "cost_of_revenue": 258399999, "gross_profit": 279700000, "ebit": 70400000, "ebitda": 107100000, "pretax_income": 46600000, "tax_provision": 10800000, "net_income": 35800000, "net_income_to_common": 35800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27200000, "total_current_assets": 392600000, "total_assets": 2556300000, "short_term_debt": 16300000, "long_term_debt": 1380800000, "total_debt": 1397100000, "total_liabilities": 1859500000, "total_equity": 696800000, "shares_outstanding": 46300000, "goodwill_and_intangibles": 1758300000 }, "cash_flow": { "operating_cash_flow": 52700000, "capital_expenditure": 25400000, "free_cash_flow": 78100000, "dividends_paid": 15300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250966, "ticker_id": 1070, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "70400000", "ebitda": "107100000", "netIncome": "35800000", "grossProfit": "279700000", "depreciation": "None", "totalRevenue": "538100000", "costOfRevenue": "258399999", "interestIncome": "None", "incomeBeforeTax": "46600000", "interestExpense": "27700000", "operatingIncome": "70400000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "10800000", "reportedCurrency": "USD", "netInterestIncome": "-27700000", "nonInterestIncome": "None", "operatingExpenses": "209300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "258399999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36700000", "sellingGeneralAndAdministrative": "209300000", "netIncomeFromContinuingOperations": "35800000" }, "balance": { "goodwill": "1422800000", "inventory": "35000000", "commonStock": "45700000", "currentDebt": "None", "investments": "None", "totalAssets": "2556300000", "longTermDebt": "1380800000", "shortTermDebt": "16300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "335500000", "reportedCurrency": "USD", "retainedEarnings": "537700000", "totalLiabilities": "1859500000", "otherCurrentAssets": "140800000", "totalCurrentAssets": "392600000", "currentLongTermDebt": "16300000", "longTermInvestments": "16700000", "shortTermInvestments": "None", "currentNetReceivables": "224600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2163700000", "currentAccountsPayable": "160900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1435700000", "totalShareholderEquity": "696800000", "capitalLeaseObligations": "49300000", "otherCurrentLiabilities": "164900000", "totalCurrentLiabilities": "342100000", "otherNonCurrentLiabilities": "53800000", "totalNonCurrentLiabilities": "1517400000", "cashAndShortTermInvestments": "27200000", "commonStockSharesOutstanding": "46300000", "intangibleAssetsExcludingGoodwill": "335500000", "cashAndCashEquivalentsAtCarryingValue": "27200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35800000", "profitLoss": "None", "dividendPayout": "15300000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "52700000", "capitalExpenditures": "25400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-314100000", "cashflowFromInvestment": "11100000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 538100000, "cost_of_revenue": 258399999, "gross_profit": 279700000, "research_and_development": null, "selling_general_admin": 209300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 70400000, "depreciation_amortisation": 36700000, "ebitda": 107100000, "interest_expense": 27700000, "interest_income": null, "other_non_operating": null, "pretax_income": 46600000, "tax_provision": 10800000, "effective_tax_rate": null, "net_income": 35800000, "net_income_continuing_ops": 35800000, "net_income_to_common": 35800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27200000, "short_term_investments": null, "net_receivables": 224600000, "inventory": 35000000, "other_current_assets": null, "total_current_assets": 392600000, "net_ppe": null, "goodwill": 1422800000, "intangible_assets": 335500000, "goodwill_and_intangibles": 1758300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2163700000, "total_assets": 2556300000, "short_term_debt": 16300000, "accounts_payable": 160900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 342100000, "long_term_debt": 1380800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1517400000, "total_liabilities": 1859500000, "total_debt": 1397100000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 537700000, "total_equity": 696800000, "shares_outstanding": 46300000, "operating_cash_flow": 52700000, "stock_based_compensation": 6700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25400000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 11100000, "dividends_paid": 15300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -314100000, "free_cash_flow": 78100000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "70400000", "ebitda": "107100000", "netIncome": "35800000", "grossProfit": "279700000", "depreciation": "None", "totalRevenue": "538100000", "costOfRevenue": "258399999", "interestIncome": "None", "incomeBeforeTax": "46600000", "interestExpense": "27700000", "operatingIncome": "70400000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "10800000", "reportedCurrency": "USD", "netInterestIncome": "-27700000", "nonInterestIncome": "None", "operatingExpenses": "209300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "258399999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36700000", "sellingGeneralAndAdministrative": "209300000", "netIncomeFromContinuingOperations": "35800000" }, "balance": { "goodwill": "1422800000", "inventory": "35000000", "commonStock": "45700000", "currentDebt": "None", "investments": "None", "totalAssets": "2556300000", "longTermDebt": "1380800000", "shortTermDebt": "16300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "335500000", "reportedCurrency": "USD", "retainedEarnings": "537700000", "totalLiabilities": "1859500000", "otherCurrentAssets": "140800000", "totalCurrentAssets": "392600000", "currentLongTermDebt": "16300000", "longTermInvestments": "16700000", "shortTermInvestments": "None", "currentNetReceivables": "224600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2163700000", "currentAccountsPayable": "160900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1435700000", "totalShareholderEquity": "696800000", "capitalLeaseObligations": "49300000", "otherCurrentLiabilities": "164900000", "totalCurrentLiabilities": "342100000", "otherNonCurrentLiabilities": "53800000", "totalNonCurrentLiabilities": "1517400000", "cashAndShortTermInvestments": "27200000", "commonStockSharesOutstanding": "46300000", "intangibleAssetsExcludingGoodwill": "335500000", "cashAndCashEquivalentsAtCarryingValue": "27200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35800000", "profitLoss": "None", "dividendPayout": "15300000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2000000", "operatingCashflow": "52700000", "capitalExpenditures": "25400000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-314100000", "cashflowFromInvestment": "11100000", "stockBasedCompensation": "6700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "15300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36700000", "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": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "income_statement": { "revenue": 535299999, "cost_of_revenue": 255765000, "gross_profit": 279535000, "ebit": 58235000, "ebitda": 95135000, "pretax_income": 20900000, "tax_provision": 8900000, "net_income": 12000000, "net_income_to_common": 12000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 310500000, "total_current_assets": 665800000, "total_assets": 2863600000, "short_term_debt": 30100000, "long_term_debt": 1413100000, "total_debt": 1443200000, "total_liabilities": 2182900000, "total_equity": 683800000, "shares_outstanding": 45900000, "goodwill_and_intangibles": 1775300000 }, "cash_flow": { "operating_cash_flow": 102079000, "capital_expenditure": 22744000, "free_cash_flow": 124823000, "dividends_paid": 13566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250967, "ticker_id": 1070, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58235000", "ebitda": "95135000", "netIncome": "12000000", "grossProfit": "279535000", "depreciation": "None", "totalRevenue": "535299999", "costOfRevenue": "255765000", "interestIncome": "29261000", "incomeBeforeTax": "20900000", "interestExpense": "29300000", "operatingIncome": "58235000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8900000", "reportedCurrency": "USD", "netInterestIncome": "-29261000", "nonInterestIncome": "None", "operatingExpenses": "221300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "255765000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36900000", "sellingGeneralAndAdministrative": "221198000", "netIncomeFromContinuingOperations": "11965000" }, "balance": { "goodwill": "1422800000", "inventory": "33500000", "commonStock": "45000000", "currentDebt": "None", "investments": "None", "totalAssets": "2863600000", "longTermDebt": "1413100000", "shortTermDebt": "30100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "352500000", "reportedCurrency": "USD", "retainedEarnings": "515900000", "totalLiabilities": "2182900000", "otherCurrentAssets": "101699999", "totalCurrentAssets": "665800000", "currentLongTermDebt": "16300000", "longTermInvestments": "26400000", "shortTermInvestments": "None", "currentNetReceivables": "220100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2197800000", "currentAccountsPayable": "161300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "144000000", "shortLongTermDebtTotal": "1548599999", "totalShareholderEquity": "683800000", "capitalLeaseObligations": "51200000", "otherCurrentLiabilities": "415600000", "totalCurrentLiabilities": "643200000", "otherNonCurrentLiabilities": "59800000", "totalNonCurrentLiabilities": "1539700000", "cashAndShortTermInvestments": "310500000", "commonStockSharesOutstanding": "45900000", "intangibleAssetsExcludingGoodwill": "352500000", "cashAndCashEquivalentsAtCarryingValue": "310500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11965000", "profitLoss": "None", "dividendPayout": "13566000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "144000", "operatingCashflow": "102079000", "capitalExpenditures": "22744000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "202458000", "cashflowFromInvestment": "-55679000", "stockBasedCompensation": "7309000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13566000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36892000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 535299999, "cost_of_revenue": 255765000, "gross_profit": 279535000, "research_and_development": null, "selling_general_admin": 221198000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58235000, "depreciation_amortisation": 36900000, "ebitda": 95135000, "interest_expense": 29300000, "interest_income": null, "other_non_operating": null, "pretax_income": 20900000, "tax_provision": 8900000, "effective_tax_rate": null, "net_income": 12000000, "net_income_continuing_ops": 11965000, "net_income_to_common": 12000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 310500000, "short_term_investments": null, "net_receivables": 220100000, "inventory": 33500000, "other_current_assets": null, "total_current_assets": 665800000, "net_ppe": null, "goodwill": 1422800000, "intangible_assets": 352500000, "goodwill_and_intangibles": 1775300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2197800000, "total_assets": 2863600000, "short_term_debt": 30100000, "accounts_payable": 161300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 643200000, "long_term_debt": 1413100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1539700000, "total_liabilities": 2182900000, "total_debt": 1443200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 515900000, "total_equity": 683800000, "shares_outstanding": 45900000, "operating_cash_flow": 102079000, "stock_based_compensation": 7309000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22744000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -55679000, "dividends_paid": 13566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 202458000, "free_cash_flow": 124823000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58235000", "ebitda": "95135000", "netIncome": "12000000", "grossProfit": "279535000", "depreciation": "None", "totalRevenue": "535299999", "costOfRevenue": "255765000", "interestIncome": "29261000", "incomeBeforeTax": "20900000", "interestExpense": "29300000", "operatingIncome": "58235000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "8900000", "reportedCurrency": "USD", "netInterestIncome": "-29261000", "nonInterestIncome": "None", "operatingExpenses": "221300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "255765000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "36900000", "sellingGeneralAndAdministrative": "221198000", "netIncomeFromContinuingOperations": "11965000" }, "balance": { "goodwill": "1422800000", "inventory": "33500000", "commonStock": "45000000", "currentDebt": "None", "investments": "None", "totalAssets": "2863600000", "longTermDebt": "1413100000", "shortTermDebt": "30100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "352500000", "reportedCurrency": "USD", "retainedEarnings": "515900000", "totalLiabilities": "2182900000", "otherCurrentAssets": "101699999", "totalCurrentAssets": "665800000", "currentLongTermDebt": "16300000", "longTermInvestments": "26400000", "shortTermInvestments": "None", "currentNetReceivables": "220100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2197800000", "currentAccountsPayable": "161300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "144000000", "shortLongTermDebtTotal": "1548599999", "totalShareholderEquity": "683800000", "capitalLeaseObligations": "51200000", "otherCurrentLiabilities": "415600000", "totalCurrentLiabilities": "643200000", "otherNonCurrentLiabilities": "59800000", "totalNonCurrentLiabilities": "1539700000", "cashAndShortTermInvestments": "310500000", "commonStockSharesOutstanding": "45900000", "intangibleAssetsExcludingGoodwill": "352500000", "cashAndCashEquivalentsAtCarryingValue": "310500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11965000", "profitLoss": "None", "dividendPayout": "13566000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "144000", "operatingCashflow": "102079000", "capitalExpenditures": "22744000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "202458000", "cashflowFromInvestment": "-55679000", "stockBasedCompensation": "7309000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13566000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "36892000", "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": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "income_statement": { "revenue": 540247000, "cost_of_revenue": 249114000, "gross_profit": 291133000, "ebit": 78769000, "ebitda": 111021000, "pretax_income": 47211000, "tax_provision": 13445000, "net_income": 33729000, "net_income_to_common": 33729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 25803000, "total_current_assets": 399193000, "total_assets": 2587398000, "short_term_debt": 49221000, "long_term_debt": 1412570000, "total_debt": 1461791000, "total_liabilities": 1923252000, "total_equity": 663871000, "shares_outstanding": 45600000, "goodwill_and_intangibles": 1788089000 }, "cash_flow": { "operating_cash_flow": 67147000, "capital_expenditure": 23296000, "free_cash_flow": 90443000, "dividends_paid": 13566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250969, "ticker_id": 1070, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78769000", "ebitda": "111021000", "netIncome": "33729000", "grossProfit": "291133000", "depreciation": "None", "totalRevenue": "540247000", "costOfRevenue": "249114000", "interestIncome": "30529000", "incomeBeforeTax": "47211000", "interestExpense": "30529000", "operatingIncome": "78769000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "13445000", "reportedCurrency": "USD", "netInterestIncome": "-30529000", "nonInterestIncome": "None", "operatingExpenses": "212364000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "249114000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32252000", "sellingGeneralAndAdministrative": "212364000", "netIncomeFromContinuingOperations": "33766000" }, "balance": { "goodwill": "1422778000", "inventory": "33910000", "commonStock": "44965000", "currentDebt": "None", "investments": "None", "totalAssets": "2587398000", "longTermDebt": "1412570000", "shortTermDebt": "49221000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "365311000", "reportedCurrency": "USD", "retainedEarnings": "517828000", "totalLiabilities": "1923252000", "otherCurrentAssets": "114358000", "totalCurrentAssets": "399193000", "currentLongTermDebt": "37215000", "longTermInvestments": "55713000", "shortTermInvestments": "None", "currentNetReceivables": "225122000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2188205000", "currentAccountsPayable": "155241000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "146135000", "shortLongTermDebtTotal": "1502024000", "totalShareholderEquity": "663871000", "capitalLeaseObligations": "52239000", "otherCurrentLiabilities": "197982000", "totalCurrentLiabilities": "402444000", "otherNonCurrentLiabilities": "52650000", "totalNonCurrentLiabilities": "1520808000", "cashAndShortTermInvestments": "25803000", "commonStockSharesOutstanding": "45600000", "intangibleAssetsExcludingGoodwill": "365311000", "cashAndCashEquivalentsAtCarryingValue": "25803000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33766000", "profitLoss": "None", "dividendPayout": "13566000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-413000", "operatingCashflow": "67147000", "capitalExpenditures": "23296000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13001000", "cashflowFromInvestment": "-31746000", "stockBasedCompensation": "5960000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13566000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32252000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 540247000, "cost_of_revenue": 249114000, "gross_profit": 291133000, "research_and_development": null, "selling_general_admin": 212364000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78769000, "depreciation_amortisation": 32252000, "ebitda": 111021000, "interest_expense": 30529000, "interest_income": null, "other_non_operating": null, "pretax_income": 47211000, "tax_provision": 13445000, "effective_tax_rate": null, "net_income": 33729000, "net_income_continuing_ops": 33766000, "net_income_to_common": 33729000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 25803000, "short_term_investments": null, "net_receivables": 225122000, "inventory": 33910000, "other_current_assets": null, "total_current_assets": 399193000, "net_ppe": null, "goodwill": 1422778000, "intangible_assets": 365311000, "goodwill_and_intangibles": 1788089000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2188205000, "total_assets": 2587398000, "short_term_debt": 49221000, "accounts_payable": 155241000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 402444000, "long_term_debt": 1412570000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1520808000, "total_liabilities": 1923252000, "total_debt": 1461791000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 517828000, "total_equity": 663871000, "shares_outstanding": 45600000, "operating_cash_flow": 67147000, "stock_based_compensation": 5960000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23296000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31746000, "dividends_paid": 13566000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -13001000, "free_cash_flow": 90443000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78769000", "ebitda": "111021000", "netIncome": "33729000", "grossProfit": "291133000", "depreciation": "None", "totalRevenue": "540247000", "costOfRevenue": "249114000", "interestIncome": "30529000", "incomeBeforeTax": "47211000", "interestExpense": "30529000", "operatingIncome": "78769000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "13445000", "reportedCurrency": "USD", "netInterestIncome": "-30529000", "nonInterestIncome": "None", "operatingExpenses": "212364000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "249114000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32252000", "sellingGeneralAndAdministrative": "212364000", "netIncomeFromContinuingOperations": "33766000" }, "balance": { "goodwill": "1422778000", "inventory": "33910000", "commonStock": "44965000", "currentDebt": "None", "investments": "None", "totalAssets": "2587398000", "longTermDebt": "1412570000", "shortTermDebt": "49221000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "365311000", "reportedCurrency": "USD", "retainedEarnings": "517828000", "totalLiabilities": "1923252000", "otherCurrentAssets": "114358000", "totalCurrentAssets": "399193000", "currentLongTermDebt": "37215000", "longTermInvestments": "55713000", "shortTermInvestments": "None", "currentNetReceivables": "225122000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2188205000", "currentAccountsPayable": "155241000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "146135000", "shortLongTermDebtTotal": "1502024000", "totalShareholderEquity": "663871000", "capitalLeaseObligations": "52239000", "otherCurrentLiabilities": "197982000", "totalCurrentLiabilities": "402444000", "otherNonCurrentLiabilities": "52650000", "totalNonCurrentLiabilities": "1520808000", "cashAndShortTermInvestments": "25803000", "commonStockSharesOutstanding": "45600000", "intangibleAssetsExcludingGoodwill": "365311000", "cashAndCashEquivalentsAtCarryingValue": "25803000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33766000", "profitLoss": "None", "dividendPayout": "13566000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-413000", "operatingCashflow": "67147000", "capitalExpenditures": "23296000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-13001000", "cashflowFromInvestment": "-31746000", "stockBasedCompensation": "5960000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13566000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32252000", "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": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "income_statement": { "revenue": 521261999, "cost_of_revenue": 241809000, "gross_profit": 279453000, "ebit": 65027000, "ebitda": 98503999, "pretax_income": 31670000, "tax_provision": 9248000, "net_income": 22385000, "net_income_to_common": 22385000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 26000000, "total_current_assets": 345721000, "total_assets": 2535034000, "short_term_debt": 49216000, "long_term_debt": 1433459000, "total_debt": 1482675000, "total_liabilities": 1896366000, "total_equity": 638430000, "shares_outstanding": 45200000, "goodwill_and_intangibles": 1736910000 }, "cash_flow": { "operating_cash_flow": 51100000, "capital_expenditure": 23292000, "free_cash_flow": 74392000, "dividends_paid": 13600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250970, "ticker_id": 1070, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "65027000", "ebitda": "98503999", "netIncome": "22385000", "grossProfit": "279453000", "depreciation": "None", "totalRevenue": "521261999", "costOfRevenue": "241809000", "interestIncome": "30944000", "incomeBeforeTax": "31670000", "interestExpense": "30944000", "operatingIncome": "65027000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "9248000", "reportedCurrency": "USD", "netInterestIncome": "-30944000", "nonInterestIncome": "None", "operatingExpenses": "214426000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "241809000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33476999", "sellingGeneralAndAdministrative": "214426000", "netIncomeFromContinuingOperations": "22422000" }, "balance": { "goodwill": "1422800000", "inventory": "33739000", "commonStock": "44885000", "currentDebt": "None", "investments": "None", "totalAssets": "2535034000", "longTermDebt": "1433459000", "shortTermDebt": "49216000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "314110000", "reportedCurrency": "USD", "retainedEarnings": "498128000", "totalLiabilities": "1896366000", "otherCurrentAssets": "79930000", "totalCurrentAssets": "345721000", "currentLongTermDebt": "37189000", "longTermInvestments": "55651000", "shortTermInvestments": "None", "currentNetReceivables": "206052000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2189313000", "currentAccountsPayable": "160283000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "149765000", "shortLongTermDebtTotal": "1526287000", "totalShareholderEquity": "638430000", "capitalLeaseObligations": "55639000", "otherCurrentLiabilities": "130065000", "totalCurrentLiabilities": "366869000", "otherNonCurrentLiabilities": "52426000", "totalNonCurrentLiabilities": "1529497000", "cashAndShortTermInvestments": "26000000", "commonStockSharesOutstanding": "45200000", "intangibleAssetsExcludingGoodwill": "314110000", "cashAndCashEquivalentsAtCarryingValue": "26000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22452000", "profitLoss": "None", "dividendPayout": "13600000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "736000", "operatingCashflow": "51100000", "capitalExpenditures": "23292000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57700000", "cashflowFromInvestment": "-19700000", "stockBasedCompensation": "6172000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 521261999, "cost_of_revenue": 241809000, "gross_profit": 279453000, "research_and_development": null, "selling_general_admin": 214426000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 65027000, "depreciation_amortisation": 33476999, "ebitda": 98503999, "interest_expense": 30944000, "interest_income": null, "other_non_operating": null, "pretax_income": 31670000, "tax_provision": 9248000, "effective_tax_rate": null, "net_income": 22385000, "net_income_continuing_ops": 22422000, "net_income_to_common": 22385000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 26000000, "short_term_investments": null, "net_receivables": 206052000, "inventory": 33739000, "other_current_assets": null, "total_current_assets": 345721000, "net_ppe": null, "goodwill": 1422800000, "intangible_assets": 314110000, "goodwill_and_intangibles": 1736910000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2189313000, "total_assets": 2535034000, "short_term_debt": 49216000, "accounts_payable": 160283000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 366869000, "long_term_debt": 1433459000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1529497000, "total_liabilities": 1896366000, "total_debt": 1482675000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 498128000, "total_equity": 638430000, "shares_outstanding": 45200000, "operating_cash_flow": 51100000, "stock_based_compensation": 6172000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23292000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19700000, "dividends_paid": 13600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57700000, "free_cash_flow": 74392000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "65027000", "ebitda": "98503999", "netIncome": "22385000", "grossProfit": "279453000", "depreciation": "None", "totalRevenue": "521261999", "costOfRevenue": "241809000", "interestIncome": "30944000", "incomeBeforeTax": "31670000", "interestExpense": "30944000", "operatingIncome": "65027000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "9248000", "reportedCurrency": "USD", "netInterestIncome": "-30944000", "nonInterestIncome": "None", "operatingExpenses": "214426000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "241809000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33476999", "sellingGeneralAndAdministrative": "214426000", "netIncomeFromContinuingOperations": "22422000" }, "balance": { "goodwill": "1422800000", "inventory": "33739000", "commonStock": "44885000", "currentDebt": "None", "investments": "None", "totalAssets": "2535034000", "longTermDebt": "1433459000", "shortTermDebt": "49216000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "314110000", "reportedCurrency": "USD", "retainedEarnings": "498128000", "totalLiabilities": "1896366000", "otherCurrentAssets": "79930000", "totalCurrentAssets": "345721000", "currentLongTermDebt": "37189000", "longTermInvestments": "55651000", "shortTermInvestments": "None", "currentNetReceivables": "206052000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2189313000", "currentAccountsPayable": "160283000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "149765000", "shortLongTermDebtTotal": "1526287000", "totalShareholderEquity": "638430000", "capitalLeaseObligations": "55639000", "otherCurrentLiabilities": "130065000", "totalCurrentLiabilities": "366869000", "otherNonCurrentLiabilities": "52426000", "totalNonCurrentLiabilities": "1529497000", "cashAndShortTermInvestments": "26000000", "commonStockSharesOutstanding": "45200000", "intangibleAssetsExcludingGoodwill": "314110000", "cashAndCashEquivalentsAtCarryingValue": "26000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "22452000", "profitLoss": "None", "dividendPayout": "13600000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "736000", "operatingCashflow": "51100000", "capitalExpenditures": "23292000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57700000", "cashflowFromInvestment": "-19700000", "stockBasedCompensation": "6172000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33500000", "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": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "income_statement": { "revenue": 536471000, "cost_of_revenue": 254672000, "gross_profit": 281799000, "ebit": 56487000, "ebitda": 91766000, "pretax_income": 19269000, "tax_provision": 5221000, "net_income": 14013000, "net_income_to_common": 14013000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 30316000, "total_current_assets": 367622000, "total_assets": 2573817000, "short_term_debt": 49220000, "long_term_debt": 1455382000, "total_debt": 1504602000, "total_liabilities": 1951353000, "total_equity": 622263000, "shares_outstanding": 45300000, "goodwill_and_intangibles": 1745097000 }, "cash_flow": { "operating_cash_flow": 50281000, "capital_expenditure": 25968000, "free_cash_flow": 76249000, "dividends_paid": 14531000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250971, "ticker_id": 1070, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "56487000", "ebitda": "91766000", "netIncome": "14013000", "grossProfit": "281799000", "depreciation": "None", "totalRevenue": "536471000", "costOfRevenue": "254672000", "interestIncome": "31266000", "incomeBeforeTax": "19269000", "interestExpense": "31266000", "operatingIncome": "56487000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "5221000", "reportedCurrency": "USD", "netInterestIncome": "-31266000", "nonInterestIncome": "None", "operatingExpenses": "225312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "254672000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35279000", "sellingGeneralAndAdministrative": "225312000", "netIncomeFromContinuingOperations": "14048000" }, "balance": { "goodwill": "1422741000", "inventory": "34509000", "commonStock": "44740000", "currentDebt": "None", "investments": "None", "totalAssets": "2573817000", "longTermDebt": "1455382000", "shortTermDebt": "49220000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "322356000", "reportedCurrency": "USD", "retainedEarnings": "489709000", "totalLiabilities": "1951353000", "otherCurrentAssets": "100479000", "totalCurrentAssets": "367622000", "currentLongTermDebt": "37163000", "longTermInvestments": "57775000", "shortTermInvestments": "None", "currentNetReceivables": "202318000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2206195000", "currentAccountsPayable": "175135000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "154975000", "shortLongTermDebtTotal": "1551493000", "totalShareholderEquity": "622263000", "capitalLeaseObligations": "58948000", "otherCurrentLiabilities": "144143000", "totalCurrentLiabilities": "396748000", "otherNonCurrentLiabilities": "52332000", "totalNonCurrentLiabilities": "1554605000", "cashAndShortTermInvestments": "30316000", "commonStockSharesOutstanding": "45300000", "intangibleAssetsExcludingGoodwill": "322356000", "cashAndCashEquivalentsAtCarryingValue": "30316000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14048000", "profitLoss": "None", "dividendPayout": "14531000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "2233000", "operatingCashflow": "50281000", "capitalExpenditures": "25968000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-268639000", "cashflowFromInvestment": "-24595000", "stockBasedCompensation": "5459000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14531000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35279000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 536471000, "cost_of_revenue": 254672000, "gross_profit": 281799000, "research_and_development": null, "selling_general_admin": 225312000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 56487000, "depreciation_amortisation": 35279000, "ebitda": 91766000, "interest_expense": 31266000, "interest_income": null, "other_non_operating": null, "pretax_income": 19269000, "tax_provision": 5221000, "effective_tax_rate": null, "net_income": 14013000, "net_income_continuing_ops": 14048000, "net_income_to_common": 14013000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 30316000, "short_term_investments": null, "net_receivables": 202318000, "inventory": 34509000, "other_current_assets": null, "total_current_assets": 367622000, "net_ppe": null, "goodwill": 1422741000, "intangible_assets": 322356000, "goodwill_and_intangibles": 1745097000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2206195000, "total_assets": 2573817000, "short_term_debt": 49220000, "accounts_payable": 175135000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 396748000, "long_term_debt": 1455382000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1554605000, "total_liabilities": 1951353000, "total_debt": 1504602000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 489709000, "total_equity": 622263000, "shares_outstanding": 45300000, "operating_cash_flow": 50281000, "stock_based_compensation": 5459000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25968000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24595000, "dividends_paid": 14531000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -268639000, "free_cash_flow": 76249000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "56487000", "ebitda": "91766000", "netIncome": "14013000", "grossProfit": "281799000", "depreciation": "None", "totalRevenue": "536471000", "costOfRevenue": "254672000", "interestIncome": "31266000", "incomeBeforeTax": "19269000", "interestExpense": "31266000", "operatingIncome": "56487000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "5221000", "reportedCurrency": "USD", "netInterestIncome": "-31266000", "nonInterestIncome": "None", "operatingExpenses": "225312000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "254672000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35279000", "sellingGeneralAndAdministrative": "225312000", "netIncomeFromContinuingOperations": "14048000" }, "balance": { "goodwill": "1422741000", "inventory": "34509000", "commonStock": "44740000", "currentDebt": "None", "investments": "None", "totalAssets": "2573817000", "longTermDebt": "1455382000", "shortTermDebt": "49220000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "322356000", "reportedCurrency": "USD", "retainedEarnings": "489709000", "totalLiabilities": "1951353000", "otherCurrentAssets": "100479000", "totalCurrentAssets": "367622000", "currentLongTermDebt": "37163000", "longTermInvestments": "57775000", "shortTermInvestments": "None", "currentNetReceivables": "202318000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2206195000", "currentAccountsPayable": "175135000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "154975000", "shortLongTermDebtTotal": "1551493000", "totalShareholderEquity": "622263000", "capitalLeaseObligations": "58948000", "otherCurrentLiabilities": "144143000", "totalCurrentLiabilities": "396748000", "otherNonCurrentLiabilities": "52332000", "totalNonCurrentLiabilities": "1554605000", "cashAndShortTermInvestments": "30316000", "commonStockSharesOutstanding": "45300000", "intangibleAssetsExcludingGoodwill": "322356000", "cashAndCashEquivalentsAtCarryingValue": "30316000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14048000", "profitLoss": "None", "dividendPayout": "14531000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "2233000", "operatingCashflow": "50281000", "capitalExpenditures": "25968000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-268639000", "cashflowFromInvestment": "-24595000", "stockBasedCompensation": "5459000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14531000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35279000", "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": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "income_statement": { "revenue": 520546000, "cost_of_revenue": 248291000, "gross_profit": 272255000, "ebit": 48109000, "ebitda": 85937000, "pretax_income": 15738000, "tax_provision": 3089000, "net_income": 12609000, "net_income_to_common": 12609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34399000, "total_current_assets": 611639000, "total_assets": 2831036000, "short_term_debt": 49536000, "long_term_debt": 1466021000, "total_debt": 1515557000, "total_liabilities": 2210118000, "total_equity": 620752000, "shares_outstanding": 44900000, "goodwill_and_intangibles": 1753790000 }, "cash_flow": { "operating_cash_flow": 60159000, "capital_expenditure": 24612000, "free_cash_flow": 84771000, "dividends_paid": 13329000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250972, "ticker_id": 1070, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "48109000", "ebitda": "85937000", "netIncome": "12609000", "grossProfit": "272255000", "depreciation": "None", "totalRevenue": "520546000", "costOfRevenue": "248291000", "interestIncome": "32371000", "incomeBeforeTax": "15738000", "interestExpense": "32371000", "operatingIncome": "47067000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3089000", "reportedCurrency": "USD", "netInterestIncome": "-32371000", "nonInterestIncome": "None", "operatingExpenses": "225188000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248291000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37828000", "sellingGeneralAndAdministrative": "213491000", "netIncomeFromContinuingOperations": "12649000" }, "balance": { "goodwill": "1422737000", "inventory": "36393000", "commonStock": "44315000", "currentDebt": "None", "investments": "None", "totalAssets": "2831036000", "longTermDebt": "1466021000", "shortTermDebt": "49536000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "331053000", "reportedCurrency": "USD", "retainedEarnings": "489231000", "totalLiabilities": "2210118000", "otherCurrentAssets": "340030000", "totalCurrentAssets": "611639000", "currentLongTermDebt": "37130000", "longTermInvestments": "61025000", "shortTermInvestments": "1000", "currentNetReceivables": "200817000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2219397000", "currentAccountsPayable": "164878000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "160969000", "shortLongTermDebtTotal": "1564539000", "totalShareholderEquity": "620752000", "capitalLeaseObligations": "61388000", "otherCurrentLiabilities": "379497000", "totalCurrentLiabilities": "625516000", "otherNonCurrentLiabilities": "67495000", "totalNonCurrentLiabilities": "1584602000", "cashAndShortTermInvestments": "34399000", "commonStockSharesOutstanding": "44900000", "intangibleAssetsExcludingGoodwill": "331053000", "cashAndCashEquivalentsAtCarryingValue": "34399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12649000", "profitLoss": "None", "dividendPayout": "13329000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3376000", "operatingCashflow": "60159000", "capitalExpenditures": "24612000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "184826000", "cashflowFromInvestment": "-18519000", "stockBasedCompensation": "4972000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13329000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37828000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 520546000, "cost_of_revenue": 248291000, "gross_profit": 272255000, "research_and_development": null, "selling_general_admin": 213491000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 48109000, "depreciation_amortisation": 37828000, "ebitda": 85937000, "interest_expense": 32371000, "interest_income": null, "other_non_operating": null, "pretax_income": 15738000, "tax_provision": 3089000, "effective_tax_rate": null, "net_income": 12609000, "net_income_continuing_ops": 12649000, "net_income_to_common": 12609000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34399000, "short_term_investments": 1000, "net_receivables": 200817000, "inventory": 36393000, "other_current_assets": null, "total_current_assets": 611639000, "net_ppe": null, "goodwill": 1422737000, "intangible_assets": 331053000, "goodwill_and_intangibles": 1753790000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2219397000, "total_assets": 2831036000, "short_term_debt": 49536000, "accounts_payable": 164878000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 625516000, "long_term_debt": 1466021000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1584602000, "total_liabilities": 2210118000, "total_debt": 1515557000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 489231000, "total_equity": 620752000, "shares_outstanding": 44900000, "operating_cash_flow": 60159000, "stock_based_compensation": 4972000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24612000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -18519000, "dividends_paid": 13329000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 184826000, "free_cash_flow": 84771000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "48109000", "ebitda": "85937000", "netIncome": "12609000", "grossProfit": "272255000", "depreciation": "None", "totalRevenue": "520546000", "costOfRevenue": "248291000", "interestIncome": "32371000", "incomeBeforeTax": "15738000", "interestExpense": "32371000", "operatingIncome": "47067000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "3089000", "reportedCurrency": "USD", "netInterestIncome": "-32371000", "nonInterestIncome": "None", "operatingExpenses": "225188000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248291000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37828000", "sellingGeneralAndAdministrative": "213491000", "netIncomeFromContinuingOperations": "12649000" }, "balance": { "goodwill": "1422737000", "inventory": "36393000", "commonStock": "44315000", "currentDebt": "None", "investments": "None", "totalAssets": "2831036000", "longTermDebt": "1466021000", "shortTermDebt": "49536000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "331053000", "reportedCurrency": "USD", "retainedEarnings": "489231000", "totalLiabilities": "2210118000", "otherCurrentAssets": "340030000", "totalCurrentAssets": "611639000", "currentLongTermDebt": "37130000", "longTermInvestments": "61025000", "shortTermInvestments": "1000", "currentNetReceivables": "200817000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2219397000", "currentAccountsPayable": "164878000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "160969000", "shortLongTermDebtTotal": "1564539000", "totalShareholderEquity": "620752000", "capitalLeaseObligations": "61388000", "otherCurrentLiabilities": "379497000", "totalCurrentLiabilities": "625516000", "otherNonCurrentLiabilities": "67495000", "totalNonCurrentLiabilities": "1584602000", "cashAndShortTermInvestments": "34399000", "commonStockSharesOutstanding": "44900000", "intangibleAssetsExcludingGoodwill": "331053000", "cashAndCashEquivalentsAtCarryingValue": "34399000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "12649000", "profitLoss": "None", "dividendPayout": "13329000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "3376000", "operatingCashflow": "60159000", "capitalExpenditures": "24612000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "184826000", "cashflowFromInvestment": "-18519000", "stockBasedCompensation": "4972000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13329000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37828000", "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": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "income_statement": { "revenue": 528444000, "cost_of_revenue": 246577000, "gross_profit": 281867000, "ebit": 43414000, "ebitda": 87691000, "pretax_income": 13509000, "tax_provision": 4540000, "net_income": 18100000, "net_income_to_common": 18100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 41307000, "total_current_assets": 392637000, "total_assets": 2622917000, "short_term_debt": 84588000, "long_term_debt": 1459613000, "total_debt": 1544201000, "total_liabilities": 2010232000, "total_equity": 612559000, "shares_outstanding": 44806000, "goodwill_and_intangibles": 1761674000 }, "cash_flow": { "operating_cash_flow": 67900000, "capital_expenditure": 21151000, "free_cash_flow": 89051000, "dividends_paid": 13357000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250974, "ticker_id": 1070, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "43414000", "ebitda": "87691000", "netIncome": "18100000", "grossProfit": "281867000", "depreciation": "None", "totalRevenue": "528444000", "costOfRevenue": "246577000", "interestIncome": "29905000", "incomeBeforeTax": "13509000", "interestExpense": "29905000", "operatingIncome": "41580000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4540000", "reportedCurrency": "USD", "netInterestIncome": "-29905000", "nonInterestIncome": "None", "operatingExpenses": "240287000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "246577000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44277000", "sellingGeneralAndAdministrative": "227764000", "netIncomeFromContinuingOperations": "8969000" }, "balance": { "goodwill": "1423861000", "inventory": "39602000", "commonStock": "44272000", "currentDebt": "None", "investments": "None", "totalAssets": "2622917000", "longTermDebt": "1459613000", "shortTermDebt": "84588000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "337813000", "reportedCurrency": "USD", "retainedEarnings": "490460000", "totalLiabilities": "2010232000", "otherCurrentAssets": "109545000", "totalCurrentAssets": "392637000", "currentLongTermDebt": "71914000", "longTermInvestments": "62285000", "shortTermInvestments": "7000", "currentNetReceivables": "202183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2230280000", "currentAccountsPayable": "161126000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "162583000", "shortLongTermDebtTotal": "1595842000", "totalShareholderEquity": "612559000", "capitalLeaseObligations": "64315000", "otherCurrentLiabilities": "146496000", "totalCurrentLiabilities": "427754000", "otherNonCurrentLiabilities": "67258000", "totalNonCurrentLiabilities": "1582478000", "cashAndShortTermInvestments": "41307000", "commonStockSharesOutstanding": "44806000", "intangibleAssetsExcludingGoodwill": "337813000", "cashAndCashEquivalentsAtCarryingValue": "41307000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8969000", "profitLoss": "None", "dividendPayout": "13357000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-2906000", "operatingCashflow": "67900000", "capitalExpenditures": "21151000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53472000", "cashflowFromInvestment": "-7385000", "stockBasedCompensation": "4842000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13357000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44277000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 528444000, "cost_of_revenue": 246577000, "gross_profit": 281867000, "research_and_development": null, "selling_general_admin": 227764000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 43414000, "depreciation_amortisation": 44277000, "ebitda": 87691000, "interest_expense": 29905000, "interest_income": null, "other_non_operating": null, "pretax_income": 13509000, "tax_provision": 4540000, "effective_tax_rate": null, "net_income": 18100000, "net_income_continuing_ops": 8969000, "net_income_to_common": 18100000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 41307000, "short_term_investments": 7000, "net_receivables": 202183000, "inventory": 39602000, "other_current_assets": null, "total_current_assets": 392637000, "net_ppe": null, "goodwill": 1423861000, "intangible_assets": 337813000, "goodwill_and_intangibles": 1761674000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2230280000, "total_assets": 2622917000, "short_term_debt": 84588000, "accounts_payable": 161126000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 427754000, "long_term_debt": 1459613000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1582478000, "total_liabilities": 2010232000, "total_debt": 1544201000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 490460000, "total_equity": 612559000, "shares_outstanding": 44806000, "operating_cash_flow": 67900000, "stock_based_compensation": 4842000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21151000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -7385000, "dividends_paid": 13357000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -53472000, "free_cash_flow": 89051000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "43414000", "ebitda": "87691000", "netIncome": "18100000", "grossProfit": "281867000", "depreciation": "None", "totalRevenue": "528444000", "costOfRevenue": "246577000", "interestIncome": "29905000", "incomeBeforeTax": "13509000", "interestExpense": "29905000", "operatingIncome": "41580000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "4540000", "reportedCurrency": "USD", "netInterestIncome": "-29905000", "nonInterestIncome": "None", "operatingExpenses": "240287000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "246577000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44277000", "sellingGeneralAndAdministrative": "227764000", "netIncomeFromContinuingOperations": "8969000" }, "balance": { "goodwill": "1423861000", "inventory": "39602000", "commonStock": "44272000", "currentDebt": "None", "investments": "None", "totalAssets": "2622917000", "longTermDebt": "1459613000", "shortTermDebt": "84588000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "337813000", "reportedCurrency": "USD", "retainedEarnings": "490460000", "totalLiabilities": "2010232000", "otherCurrentAssets": "109545000", "totalCurrentAssets": "392637000", "currentLongTermDebt": "71914000", "longTermInvestments": "62285000", "shortTermInvestments": "7000", "currentNetReceivables": "202183000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2230280000", "currentAccountsPayable": "161126000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "162583000", "shortLongTermDebtTotal": "1595842000", "totalShareholderEquity": "612559000", "capitalLeaseObligations": "64315000", "otherCurrentLiabilities": "146496000", "totalCurrentLiabilities": "427754000", "otherNonCurrentLiabilities": "67258000", "totalNonCurrentLiabilities": "1582478000", "cashAndShortTermInvestments": "41307000", "commonStockSharesOutstanding": "44806000", "intangibleAssetsExcludingGoodwill": "337813000", "cashAndCashEquivalentsAtCarryingValue": "41307000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "8969000", "profitLoss": "None", "dividendPayout": "13357000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-2906000", "operatingCashflow": "67900000", "capitalExpenditures": "21151000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-53472000", "cashflowFromInvestment": "-7385000", "stockBasedCompensation": "4842000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13357000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44277000", "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": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "income_statement": { "revenue": 537816000, "cost_of_revenue": 249026000, "gross_profit": 288790000, "ebit": 61095000, "ebitda": 102787000, "pretax_income": 30898000, "tax_provision": 10401000, "net_income": 20459000, "net_income_to_common": 20459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23077000, "total_current_assets": 391373000, "total_assets": 2666306000, "short_term_debt": 56493000, "long_term_debt": 1514852000, "total_debt": 1571345000, "total_liabilities": 2045830000, "total_equity": 619889000, "shares_outstanding": 44686000, "goodwill_and_intangibles": 1788357000 }, "cash_flow": { "operating_cash_flow": 39632000, "capital_expenditure": 28184000, "free_cash_flow": 67816000, "dividends_paid": 13513000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250975, "ticker_id": 1070, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "61095000", "ebitda": "102787000", "netIncome": "20459000", "grossProfit": "288790000", "depreciation": "None", "totalRevenue": "537816000", "costOfRevenue": "249026000", "interestIncome": "None", "incomeBeforeTax": "30898000", "interestExpense": "30197000", "operatingIncome": "59309000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "10401000", "reportedCurrency": "USD", "netInterestIncome": "-30197000", "nonInterestIncome": "None", "operatingExpenses": "229481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "249026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41692000", "sellingGeneralAndAdministrative": "233818000", "netIncomeFromContinuingOperations": "20497000" }, "balance": { "goodwill": "1430542000", "inventory": "38028000", "commonStock": "44210000", "currentDebt": "None", "investments": "None", "totalAssets": "2666306000", "longTermDebt": "1514852000", "shortTermDebt": "56493000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "357815000", "reportedCurrency": "USD", "retainedEarnings": "495113000", "totalLiabilities": "2045830000", "otherCurrentAssets": "124134000", "totalCurrentAssets": "391373000", "currentLongTermDebt": "43124000", "longTermInvestments": "62281000", "shortTermInvestments": "None", "currentNetReceivables": "206134000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2274933000", "currentAccountsPayable": "160235000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1623393000", "totalShareholderEquity": "619889000", "capitalLeaseObligations": "65417000", "otherCurrentLiabilities": "143061000", "totalCurrentLiabilities": "404374000", "otherNonCurrentLiabilities": "62069000", "totalNonCurrentLiabilities": "1641456000", "cashAndShortTermInvestments": "23077000", "commonStockSharesOutstanding": "44686000", "intangibleAssetsExcludingGoodwill": "357815000", "cashAndCashEquivalentsAtCarryingValue": "23077000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20497000", "profitLoss": "None", "dividendPayout": "13513000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "87000", "operatingCashflow": "39632000", "capitalExpenditures": "28184000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72030000", "cashflowFromInvestment": "-23380000", "stockBasedCompensation": "5009000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13513000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41692000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 537816000, "cost_of_revenue": 249026000, "gross_profit": 288790000, "research_and_development": null, "selling_general_admin": 233818000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 61095000, "depreciation_amortisation": 41692000, "ebitda": 102787000, "interest_expense": 30197000, "interest_income": null, "other_non_operating": null, "pretax_income": 30898000, "tax_provision": 10401000, "effective_tax_rate": null, "net_income": 20459000, "net_income_continuing_ops": 20497000, "net_income_to_common": 20459000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23077000, "short_term_investments": null, "net_receivables": 206134000, "inventory": 38028000, "other_current_assets": null, "total_current_assets": 391373000, "net_ppe": null, "goodwill": 1430542000, "intangible_assets": 357815000, "goodwill_and_intangibles": 1788357000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2274933000, "total_assets": 2666306000, "short_term_debt": 56493000, "accounts_payable": 160235000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 404374000, "long_term_debt": 1514852000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1641456000, "total_liabilities": 2045830000, "total_debt": 1571345000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 495113000, "total_equity": 619889000, "shares_outstanding": 44686000, "operating_cash_flow": 39632000, "stock_based_compensation": 5009000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 28184000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23380000, "dividends_paid": 13513000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -72030000, "free_cash_flow": 67816000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "61095000", "ebitda": "102787000", "netIncome": "20459000", "grossProfit": "288790000", "depreciation": "None", "totalRevenue": "537816000", "costOfRevenue": "249026000", "interestIncome": "None", "incomeBeforeTax": "30898000", "interestExpense": "30197000", "operatingIncome": "59309000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "10401000", "reportedCurrency": "USD", "netInterestIncome": "-30197000", "nonInterestIncome": "None", "operatingExpenses": "229481000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "249026000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41692000", "sellingGeneralAndAdministrative": "233818000", "netIncomeFromContinuingOperations": "20497000" }, "balance": { "goodwill": "1430542000", "inventory": "38028000", "commonStock": "44210000", "currentDebt": "None", "investments": "None", "totalAssets": "2666306000", "longTermDebt": "1514852000", "shortTermDebt": "56493000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "357815000", "reportedCurrency": "USD", "retainedEarnings": "495113000", "totalLiabilities": "2045830000", "otherCurrentAssets": "124134000", "totalCurrentAssets": "391373000", "currentLongTermDebt": "43124000", "longTermInvestments": "62281000", "shortTermInvestments": "None", "currentNetReceivables": "206134000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2274933000", "currentAccountsPayable": "160235000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1623393000", "totalShareholderEquity": "619889000", "capitalLeaseObligations": "65417000", "otherCurrentLiabilities": "143061000", "totalCurrentLiabilities": "404374000", "otherNonCurrentLiabilities": "62069000", "totalNonCurrentLiabilities": "1641456000", "cashAndShortTermInvestments": "23077000", "commonStockSharesOutstanding": "44686000", "intangibleAssetsExcludingGoodwill": "357815000", "cashAndCashEquivalentsAtCarryingValue": "23077000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "20497000", "profitLoss": "None", "dividendPayout": "13513000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "87000", "operatingCashflow": "39632000", "capitalExpenditures": "28184000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-72030000", "cashflowFromInvestment": "-23380000", "stockBasedCompensation": "5009000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13513000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41692000", "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": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "income_statement": { "revenue": 534955000, "cost_of_revenue": 251418000, "gross_profit": 283537000, "ebit": 47161000, "ebitda": 88908000, "pretax_income": 16352000, "tax_provision": 5522000, "net_income": 10803000, "net_income_to_common": 10803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 23544000, "total_current_assets": 430210000, "total_assets": 2728596000, "short_term_debt": 34938000, "long_term_debt": 1538543000, "total_debt": 1573481000, "total_liabilities": 2120204000, "total_equity": 607843000, "shares_outstanding": 44487000, "goodwill_and_intangibles": 1804571000 }, "cash_flow": { "operating_cash_flow": 26590000, "capital_expenditure": 20442000, "free_cash_flow": 47032000, "dividends_paid": 13956000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250976, "ticker_id": 1070, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "47161000", "ebitda": "88908000", "netIncome": "10803000", "grossProfit": "283537000", "depreciation": "None", "totalRevenue": "534955000", "costOfRevenue": "251418000", "interestIncome": "None", "incomeBeforeTax": "16352000", "interestExpense": "30809000", "operatingIncome": "44221000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5522000", "reportedCurrency": "USD", "netInterestIncome": "-30809000", "nonInterestIncome": "None", "operatingExpenses": "239316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "251418000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41747000", "sellingGeneralAndAdministrative": "234093000", "netIncomeFromContinuingOperations": "10830000" }, "balance": { "goodwill": "1430558000", "inventory": "38665000", "commonStock": "44046000", "currentDebt": "None", "investments": "None", "totalAssets": "2728596000", "longTermDebt": "1538543000", "shortTermDebt": "34938000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "374013000", "reportedCurrency": "USD", "retainedEarnings": "488317000", "totalLiabilities": "2120204000", "otherCurrentAssets": "164786000", "totalCurrentAssets": "430210000", "currentLongTermDebt": "21550000", "longTermInvestments": "62278000", "shortTermInvestments": "None", "currentNetReceivables": "203215000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2298386000", "currentAccountsPayable": "159306000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1628870000", "totalShareholderEquity": "607843000", "capitalLeaseObligations": "68777000", "otherCurrentLiabilities": "219793000", "totalCurrentLiabilities": "444623000", "otherNonCurrentLiabilities": "63476000", "totalNonCurrentLiabilities": "1675581000", "cashAndShortTermInvestments": "23544000", "commonStockSharesOutstanding": "44487000", "intangibleAssetsExcludingGoodwill": "374013000", "cashAndCashEquivalentsAtCarryingValue": "23544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10830000", "profitLoss": "None", "dividendPayout": "13956000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1942000", "operatingCashflow": "26590000", "capitalExpenditures": "20442000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-326579000", "cashflowFromInvestment": "-20558000", "stockBasedCompensation": "5121000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13956000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41747000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 534955000, "cost_of_revenue": 251418000, "gross_profit": 283537000, "research_and_development": null, "selling_general_admin": 234093000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 47161000, "depreciation_amortisation": 41747000, "ebitda": 88908000, "interest_expense": 30809000, "interest_income": null, "other_non_operating": null, "pretax_income": 16352000, "tax_provision": 5522000, "effective_tax_rate": null, "net_income": 10803000, "net_income_continuing_ops": 10830000, "net_income_to_common": 10803000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 23544000, "short_term_investments": null, "net_receivables": 203215000, "inventory": 38665000, "other_current_assets": null, "total_current_assets": 430210000, "net_ppe": null, "goodwill": 1430558000, "intangible_assets": 374013000, "goodwill_and_intangibles": 1804571000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2298386000, "total_assets": 2728596000, "short_term_debt": 34938000, "accounts_payable": 159306000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 444623000, "long_term_debt": 1538543000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1675581000, "total_liabilities": 2120204000, "total_debt": 1573481000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 488317000, "total_equity": 607843000, "shares_outstanding": 44487000, "operating_cash_flow": 26590000, "stock_based_compensation": 5121000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20442000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -20558000, "dividends_paid": 13956000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -326579000, "free_cash_flow": 47032000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "47161000", "ebitda": "88908000", "netIncome": "10803000", "grossProfit": "283537000", "depreciation": "None", "totalRevenue": "534955000", "costOfRevenue": "251418000", "interestIncome": "None", "incomeBeforeTax": "16352000", "interestExpense": "30809000", "operatingIncome": "44221000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "5522000", "reportedCurrency": "USD", "netInterestIncome": "-30809000", "nonInterestIncome": "None", "operatingExpenses": "239316000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "251418000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41747000", "sellingGeneralAndAdministrative": "234093000", "netIncomeFromContinuingOperations": "10830000" }, "balance": { "goodwill": "1430558000", "inventory": "38665000", "commonStock": "44046000", "currentDebt": "None", "investments": "None", "totalAssets": "2728596000", "longTermDebt": "1538543000", "shortTermDebt": "34938000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "374013000", "reportedCurrency": "USD", "retainedEarnings": "488317000", "totalLiabilities": "2120204000", "otherCurrentAssets": "164786000", "totalCurrentAssets": "430210000", "currentLongTermDebt": "21550000", "longTermInvestments": "62278000", "shortTermInvestments": "None", "currentNetReceivables": "203215000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2298386000", "currentAccountsPayable": "159306000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1628870000", "totalShareholderEquity": "607843000", "capitalLeaseObligations": "68777000", "otherCurrentLiabilities": "219793000", "totalCurrentLiabilities": "444623000", "otherNonCurrentLiabilities": "63476000", "totalNonCurrentLiabilities": "1675581000", "cashAndShortTermInvestments": "23544000", "commonStockSharesOutstanding": "44487000", "intangibleAssetsExcludingGoodwill": "374013000", "cashAndCashEquivalentsAtCarryingValue": "23544000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "10830000", "profitLoss": "None", "dividendPayout": "13956000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "1942000", "operatingCashflow": "26590000", "capitalExpenditures": "20442000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-326579000", "cashflowFromInvestment": "-20558000", "stockBasedCompensation": "5121000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13956000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "41747000", "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": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "income_statement": { "revenue": 537364000, "cost_of_revenue": 253840000, "gross_profit": 283524000, "ebit": 51050000, "ebitda": 95768000, "pretax_income": 19389000, "tax_provision": 4386000, "net_income": 14976000, "net_income_to_common": 14976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71962000, "total_current_assets": 760988000, "total_assets": 3080622000, "short_term_debt": 99715000, "long_term_debt": 1506698000, "total_debt": 1606413000, "total_liabilities": 2476006000, "total_equity": 604094000, "shares_outstanding": 44100000, "goodwill_and_intangibles": 1822334000 }, "cash_flow": { "operating_cash_flow": 83461000, "capital_expenditure": 19938000, "free_cash_flow": 103399000, "dividends_paid": 13185000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250977, "ticker_id": 1070, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "51050000", "ebitda": "95768000", "netIncome": "14976000", "grossProfit": "283524000", "depreciation": "None", "totalRevenue": "537364000", "costOfRevenue": "253840000", "interestIncome": "None", "incomeBeforeTax": "19389000", "interestExpense": "31700000", "operatingIncome": "50961000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4386000", "reportedCurrency": "USD", "netInterestIncome": "-31661000", "nonInterestIncome": "None", "operatingExpenses": "232563000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253840000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44718000", "sellingGeneralAndAdministrative": "229188000", "netIncomeFromContinuingOperations": "15003000" }, "balance": { "goodwill": "1430590000", "inventory": "42088000", "commonStock": "43743000", "currentDebt": "None", "investments": "None", "totalAssets": "3080622000", "longTermDebt": "1506698000", "shortTermDebt": "99715000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "391744000", "reportedCurrency": "USD", "retainedEarnings": "491238000", "totalLiabilities": "2476006000", "otherCurrentAssets": "429826000", "totalCurrentAssets": "760988000", "currentLongTermDebt": "86153000", "longTermInvestments": "61924000", "shortTermInvestments": "None", "currentNetReceivables": "217112000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2319634000", "currentAccountsPayable": "154863000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1665253000", "totalShareholderEquity": "604094000", "capitalLeaseObligations": "72402000", "otherCurrentLiabilities": "529144000", "totalCurrentLiabilities": "819065000", "otherNonCurrentLiabilities": "68754000", "totalNonCurrentLiabilities": "1656941000", "cashAndShortTermInvestments": "71962000", "commonStockSharesOutstanding": "44100000", "intangibleAssetsExcludingGoodwill": "391744000", "cashAndCashEquivalentsAtCarryingValue": "71962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14964000", "profitLoss": "None", "dividendPayout": "13185000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6972000", "operatingCashflow": "83461000", "capitalExpenditures": "19938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "175911000", "cashflowFromInvestment": "7430000", "stockBasedCompensation": "4636000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13185000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2715000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44718000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 537364000, "cost_of_revenue": 253840000, "gross_profit": 283524000, "research_and_development": null, "selling_general_admin": 229188000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 51050000, "depreciation_amortisation": 44718000, "ebitda": 95768000, "interest_expense": 31700000, "interest_income": null, "other_non_operating": null, "pretax_income": 19389000, "tax_provision": 4386000, "effective_tax_rate": null, "net_income": 14976000, "net_income_continuing_ops": 15003000, "net_income_to_common": 14976000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71962000, "short_term_investments": null, "net_receivables": 217112000, "inventory": 42088000, "other_current_assets": null, "total_current_assets": 760988000, "net_ppe": null, "goodwill": 1430590000, "intangible_assets": 391744000, "goodwill_and_intangibles": 1822334000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2319634000, "total_assets": 3080622000, "short_term_debt": 99715000, "accounts_payable": 154863000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 819065000, "long_term_debt": 1506698000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1656941000, "total_liabilities": 2476006000, "total_debt": 1606413000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 491238000, "total_equity": 604094000, "shares_outstanding": 44100000, "operating_cash_flow": 83461000, "stock_based_compensation": 4636000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19938000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 7430000, "dividends_paid": 13185000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 175911000, "free_cash_flow": 103399000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "51050000", "ebitda": "95768000", "netIncome": "14976000", "grossProfit": "283524000", "depreciation": "None", "totalRevenue": "537364000", "costOfRevenue": "253840000", "interestIncome": "None", "incomeBeforeTax": "19389000", "interestExpense": "31700000", "operatingIncome": "50961000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "4386000", "reportedCurrency": "USD", "netInterestIncome": "-31661000", "nonInterestIncome": "None", "operatingExpenses": "232563000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "253840000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "44718000", "sellingGeneralAndAdministrative": "229188000", "netIncomeFromContinuingOperations": "15003000" }, "balance": { "goodwill": "1430590000", "inventory": "42088000", "commonStock": "43743000", "currentDebt": "None", "investments": "None", "totalAssets": "3080622000", "longTermDebt": "1506698000", "shortTermDebt": "99715000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "391744000", "reportedCurrency": "USD", "retainedEarnings": "491238000", "totalLiabilities": "2476006000", "otherCurrentAssets": "429826000", "totalCurrentAssets": "760988000", "currentLongTermDebt": "86153000", "longTermInvestments": "61924000", "shortTermInvestments": "None", "currentNetReceivables": "217112000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2319634000", "currentAccountsPayable": "154863000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1665253000", "totalShareholderEquity": "604094000", "capitalLeaseObligations": "72402000", "otherCurrentLiabilities": "529144000", "totalCurrentLiabilities": "819065000", "otherNonCurrentLiabilities": "68754000", "totalNonCurrentLiabilities": "1656941000", "cashAndShortTermInvestments": "71962000", "commonStockSharesOutstanding": "44100000", "intangibleAssetsExcludingGoodwill": "391744000", "cashAndCashEquivalentsAtCarryingValue": "71962000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "14964000", "profitLoss": "None", "dividendPayout": "13185000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "6972000", "operatingCashflow": "83461000", "capitalExpenditures": "19938000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "175911000", "cashflowFromInvestment": "7430000", "stockBasedCompensation": "4636000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13185000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2715000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44718000", "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": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "income_statement": { "revenue": 537844000, "cost_of_revenue": 255127000, "gross_profit": 282717000, "ebit": 22883000, "ebitda": 61740000, "pretax_income": -9151000, "tax_provision": -1194000, "net_income": -7983000, "net_income_to_common": -7983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 42189000, "total_current_assets": 537276000, "total_assets": 2884669000, "short_term_debt": 99988000, "long_term_debt": 1546300000, "total_debt": 1646288000, "total_liabilities": 2285283000, "total_equity": 598891000, "shares_outstanding": 43663000, "goodwill_and_intangibles": 1841243000 }, "cash_flow": { "operating_cash_flow": 67563000, "capital_expenditure": 24896000, "free_cash_flow": 92459000, "dividends_paid": 13348000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250979, "ticker_id": 1070, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22883000", "ebitda": "61740000", "netIncome": "-7983000", "grossProfit": "282717000", "depreciation": "None", "totalRevenue": "537844000", "costOfRevenue": "255127000", "interestIncome": "32034000", "incomeBeforeTax": "-9151000", "interestExpense": "32034000", "operatingIncome": "21567000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1194000", "reportedCurrency": "USD", "netInterestIncome": "-32000000", "nonInterestIncome": "None", "operatingExpenses": "261150000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "255127000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38857000", "sellingGeneralAndAdministrative": "233900000", "netIncomeFromContinuingOperations": "-8000000" }, "balance": { "goodwill": "1430564000", "inventory": "49259000", "commonStock": "43691000", "currentDebt": "None", "investments": "None", "totalAssets": "2884669000", "longTermDebt": "1546300000", "shortTermDebt": "99988000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "410679000", "reportedCurrency": "USD", "retainedEarnings": "489677000", "totalLiabilities": "2285283000", "otherCurrentAssets": "205164000", "totalCurrentAssets": "537276000", "currentLongTermDebt": "86100000", "longTermInvestments": "62076000", "shortTermInvestments": "8068000", "currentNetReceivables": "240664000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2347393000", "currentAccountsPayable": "163080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "179905000", "shortLongTermDebtTotal": "1705597000", "totalShareholderEquity": "598891000", "capitalLeaseObligations": "59300000", "otherCurrentLiabilities": "299132000", "totalCurrentLiabilities": "588105000", "otherNonCurrentLiabilities": "91600000", "totalNonCurrentLiabilities": "1697178000", "cashAndShortTermInvestments": "42189000", "commonStockSharesOutstanding": "43663000", "intangibleAssetsExcludingGoodwill": "410679000", "cashAndCashEquivalentsAtCarryingValue": "42189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7981000", "profitLoss": "None", "dividendPayout": "13348000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "3984000", "operatingCashflow": "67563000", "capitalExpenditures": "24896000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52880000", "cashflowFromInvestment": "-50735000", "stockBasedCompensation": "4539000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13348000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38872000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 537844000, "cost_of_revenue": 255127000, "gross_profit": 282717000, "research_and_development": null, "selling_general_admin": 233900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22883000, "depreciation_amortisation": 38857000, "ebitda": 61740000, "interest_expense": 32034000, "interest_income": null, "other_non_operating": null, "pretax_income": -9151000, "tax_provision": -1194000, "effective_tax_rate": null, "net_income": -7983000, "net_income_continuing_ops": -8000000, "net_income_to_common": -7983000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 42189000, "short_term_investments": 8068000, "net_receivables": 240664000, "inventory": 49259000, "other_current_assets": null, "total_current_assets": 537276000, "net_ppe": null, "goodwill": 1430564000, "intangible_assets": 410679000, "goodwill_and_intangibles": 1841243000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2347393000, "total_assets": 2884669000, "short_term_debt": 99988000, "accounts_payable": 163080000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 588105000, "long_term_debt": 1546300000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1697178000, "total_liabilities": 2285283000, "total_debt": 1646288000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 489677000, "total_equity": 598891000, "shares_outstanding": 43663000, "operating_cash_flow": 67563000, "stock_based_compensation": 4539000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24896000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -50735000, "dividends_paid": 13348000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52880000, "free_cash_flow": 92459000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22883000", "ebitda": "61740000", "netIncome": "-7983000", "grossProfit": "282717000", "depreciation": "None", "totalRevenue": "537844000", "costOfRevenue": "255127000", "interestIncome": "32034000", "incomeBeforeTax": "-9151000", "interestExpense": "32034000", "operatingIncome": "21567000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "-1194000", "reportedCurrency": "USD", "netInterestIncome": "-32000000", "nonInterestIncome": "None", "operatingExpenses": "261150000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "255127000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "38857000", "sellingGeneralAndAdministrative": "233900000", "netIncomeFromContinuingOperations": "-8000000" }, "balance": { "goodwill": "1430564000", "inventory": "49259000", "commonStock": "43691000", "currentDebt": "None", "investments": "None", "totalAssets": "2884669000", "longTermDebt": "1546300000", "shortTermDebt": "99988000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "410679000", "reportedCurrency": "USD", "retainedEarnings": "489677000", "totalLiabilities": "2285283000", "otherCurrentAssets": "205164000", "totalCurrentAssets": "537276000", "currentLongTermDebt": "86100000", "longTermInvestments": "62076000", "shortTermInvestments": "8068000", "currentNetReceivables": "240664000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2347393000", "currentAccountsPayable": "163080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "179905000", "shortLongTermDebtTotal": "1705597000", "totalShareholderEquity": "598891000", "capitalLeaseObligations": "59300000", "otherCurrentLiabilities": "299132000", "totalCurrentLiabilities": "588105000", "otherNonCurrentLiabilities": "91600000", "totalNonCurrentLiabilities": "1697178000", "cashAndShortTermInvestments": "42189000", "commonStockSharesOutstanding": "43663000", "intangibleAssetsExcludingGoodwill": "410679000", "cashAndCashEquivalentsAtCarryingValue": "42189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-7981000", "profitLoss": "None", "dividendPayout": "13348000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "3984000", "operatingCashflow": "67563000", "capitalExpenditures": "24896000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52880000", "cashflowFromInvestment": "-50735000", "stockBasedCompensation": "4539000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13348000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38872000", "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": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "income_statement": { "revenue": 571686000, "cost_of_revenue": 269947000, "gross_profit": 301739000, "ebit": 54955000, "ebitda": 97563000, "pretax_income": 23023000, "tax_provision": 6622000, "net_income": 16375000, "net_income_to_common": 16375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 39052000, "total_current_assets": 548648000, "total_assets": 2923015000, "short_term_debt": 99823000, "long_term_debt": 1581151000, "total_debt": 1680974000, "total_liabilities": 2309386000, "total_equity": 613160000, "shares_outstanding": 43740000, "goodwill_and_intangibles": 1860691000 }, "cash_flow": { "operating_cash_flow": 54006000, "capital_expenditure": 30382000, "free_cash_flow": 84388000, "dividends_paid": 13284000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 250980, "ticker_id": 1070, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:38:52.403687+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54955000", "ebitda": "97563000", "netIncome": "16375000", "grossProfit": "301739000", "depreciation": "None", "totalRevenue": "571686000", "costOfRevenue": "269947000", "interestIncome": "31900000", "incomeBeforeTax": "23023000", "interestExpense": "31932000", "operatingIncome": "54131000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6622000", "reportedCurrency": "USD", "netInterestIncome": "-31900000", "nonInterestIncome": "None", "operatingExpenses": "247608000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "824000", "costofGoodsAndServicesSold": "269947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42608000", "sellingGeneralAndAdministrative": "245359000", "netIncomeFromContinuingOperations": "16401000" }, "balance": { "goodwill": "1430588000", "inventory": "54899000", "commonStock": "43613000", "currentDebt": "None", "investments": "None", "totalAssets": "2923015000", "longTermDebt": "1581151000", "shortTermDebt": "99823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "430103000", "reportedCurrency": "USD", "retainedEarnings": "511058000", "totalLiabilities": "2309386000", "otherCurrentAssets": "205194000", "totalCurrentAssets": "548648000", "currentLongTermDebt": "86100000", "longTermInvestments": "66465000", "shortTermInvestments": "8402000", "currentNetReceivables": "249503000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2374367000", "currentAccountsPayable": "174662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "126967000", "shortLongTermDebtTotal": "1735444000", "totalShareholderEquity": "613160000", "capitalLeaseObligations": "54500000", "otherCurrentLiabilities": "267409000", "totalCurrentLiabilities": "571098000", "otherNonCurrentLiabilities": "65070000", "totalNonCurrentLiabilities": "1738288000", "cashAndShortTermInvestments": "39052000", "commonStockSharesOutstanding": "43740000", "intangibleAssetsExcludingGoodwill": "430103000", "cashAndCashEquivalentsAtCarryingValue": "39052000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16420000", "profitLoss": "None", "dividendPayout": "13284000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1637000", "operatingCashflow": "54006000", "capitalExpenditures": "30382000", "changeInReceivables": "8466000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38412000", "cashflowFromInvestment": "-12418000", "stockBasedCompensation": "4896000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13284000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3193000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-349000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42580000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 571686000, "cost_of_revenue": 269947000, "gross_profit": 301739000, "research_and_development": null, "selling_general_admin": 245359000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54955000, "depreciation_amortisation": 42608000, "ebitda": 97563000, "interest_expense": 31932000, "interest_income": null, "other_non_operating": null, "pretax_income": 23023000, "tax_provision": 6622000, "effective_tax_rate": null, "net_income": 16375000, "net_income_continuing_ops": 16401000, "net_income_to_common": 16375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 39052000, "short_term_investments": 8402000, "net_receivables": 249503000, "inventory": 54899000, "other_current_assets": null, "total_current_assets": 548648000, "net_ppe": null, "goodwill": 1430588000, "intangible_assets": 430103000, "goodwill_and_intangibles": 1860691000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2374367000, "total_assets": 2923015000, "short_term_debt": 99823000, "accounts_payable": 174662000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 571098000, "long_term_debt": 1581151000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1738288000, "total_liabilities": 2309386000, "total_debt": 1680974000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 511058000, "total_equity": 613160000, "shares_outstanding": 43740000, "operating_cash_flow": 54006000, "stock_based_compensation": 4896000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30382000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12418000, "dividends_paid": 13284000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38412000, "free_cash_flow": 84388000, "net_change_in_cash": 3193000 }, "raw_data": { "income": { "ebit": "54955000", "ebitda": "97563000", "netIncome": "16375000", "grossProfit": "301739000", "depreciation": "None", "totalRevenue": "571686000", "costOfRevenue": "269947000", "interestIncome": "31900000", "incomeBeforeTax": "23023000", "interestExpense": "31932000", "operatingIncome": "54131000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "6622000", "reportedCurrency": "USD", "netInterestIncome": "-31900000", "nonInterestIncome": "None", "operatingExpenses": "247608000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "824000", "costofGoodsAndServicesSold": "269947000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42608000", "sellingGeneralAndAdministrative": "245359000", "netIncomeFromContinuingOperations": "16401000" }, "balance": { "goodwill": "1430588000", "inventory": "54899000", "commonStock": "43613000", "currentDebt": "None", "investments": "None", "totalAssets": "2923015000", "longTermDebt": "1581151000", "shortTermDebt": "99823000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "430103000", "reportedCurrency": "USD", "retainedEarnings": "511058000", "totalLiabilities": "2309386000", "otherCurrentAssets": "205194000", "totalCurrentAssets": "548648000", "currentLongTermDebt": "86100000", "longTermInvestments": "66465000", "shortTermInvestments": "8402000", "currentNetReceivables": "249503000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2374367000", "currentAccountsPayable": "174662000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "126967000", "shortLongTermDebtTotal": "1735444000", "totalShareholderEquity": "613160000", "capitalLeaseObligations": "54500000", "otherCurrentLiabilities": "267409000", "totalCurrentLiabilities": "571098000", "otherNonCurrentLiabilities": "65070000", "totalNonCurrentLiabilities": "1738288000", "cashAndShortTermInvestments": "39052000", "commonStockSharesOutstanding": "43740000", "intangibleAssetsExcludingGoodwill": "430103000", "cashAndCashEquivalentsAtCarryingValue": "39052000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "16420000", "profitLoss": "None", "dividendPayout": "13284000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-1637000", "operatingCashflow": "54006000", "capitalExpenditures": "30382000", "changeInReceivables": "8466000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38412000", "cashflowFromInvestment": "-12418000", "stockBasedCompensation": "4896000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13284000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "3193000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-349000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42580000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }