{ "ticker": { "uuid": "c74c14e3-5296-4434-9ae8-63d8dae4432e", "symbol": "MAT", "name": "Mattel Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/c74c14e3-5296-4434-9ae8-63d8dae4432e/", "api_url": "https://sharemaestro.com/factors/api/tickers/c74c14e3-5296-4434-9ae8-63d8dae4432e/" }, "ticker_metadata": { "id": 7051, "uuid": "c74c14e3-5296-4434-9ae8-63d8dae4432e", "symbol": "MAT", "name": "Mattel Inc", "asset_type": "equity", "market_cap": 4329478000, "stock_exchange_id": 2, "industry": "Leisure", "sector": "Consumer Cyclical", "description": "Mattel, Inc., a children's entertainment company, designs and produces toys and consumer products worldwide. The company is headquartered in El Segundo, California.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "c74c14e3-5296-4434-9ae8-63d8dae4432e", "symbol": "MAT", "name": "Mattel Inc", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Leisure", "page_url": "https://sharemaestro.com/factors/ticker/c74c14e3-5296-4434-9ae8-63d8dae4432e/", "api_url": "https://sharemaestro.com/factors/api/tickers/c74c14e3-5296-4434-9ae8-63d8dae4432e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.76, "value": 0.83, "quality": 0.71, "momentum": 0.11, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 14.08, "market_cap": 4238080000, "pe_ratio": 8.4945, "earnings_yield": 0.1177, "ebitda_to_ev": 0.1305, "shareholder_yield": 0, "roe": 0.2369, "piotroski_f_score": 5, "momentum_12_1": -0.184, "volatility_252d": 0.3696 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": 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": "2026-06-07T06:49:04.941994+00:00", "batch_id": "" }, "size": { "price_close": 14.08, "market_cap": 4238080000, "market_cap_usd": 4238080000, "enterprise_value": 5704873000, "shares_outstanding": 301000000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 8.4945, "pb_ratio": 2.012, "ptbv_ratio": 116.9739, "ps_ratio": 0.7873, "pcf_ratio": 7.7686, "pfcf_ratio": 5.6025, "ev_ebitda": 7.6653, "ev_ebit": 10.2543, "ev_sales": 1.0597, "ev_fcf": 7.5416, "earnings_yield": 0.1177, "fcf_yield": 0.1326, "price_to_sales": 0.7873, "price_to_book": 2.012, "price_to_cashflow": 7.7686, "ebitda_to_ev": 0.1305, "sales_yield": 0.9436 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4792, "operating_margin": 0.1033, "net_margin": 0.0927, "ebitda_margin": 0.1383, "fcf_margin": 0.1405, "roe": 0.2369, "roa": 0.0788, "roic": 0.1324, "roc_greenblatt": null, "asset_turnover": 0.8505, "cash_conversion": 1.5162, "accruals_ratio": -0.0074, "sbc_to_revenue": 0.0135, "piotroski_f_score": 5, "altman_z_score": 2.8841, "earnings_stability_5y": 1.0451, "revenue_stability_5y": 0.0822, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4076, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.0049, "net_debt_to_ebitda": 1.9708, "debt_to_assets": 0.3686, "interest_coverage": 4.6149, "current_ratio": 2.0585, "quick_ratio": 1.4993, "net_debt": 1466793000, "local_beta": 0.0013, "volatility_252d": 0.3696, "volatility_60d": 0.858, "max_drawdown_12m": -0.3448, "risk_adjusted_momentum": -0.4978 }, "growth": { "revenue_growth_1y": -0.0025, "revenue_growth_3y_cagr": -0.0054, "revenue_growth_5y_cagr": 0.0311, "eps_growth_1y": -0.0583, "eps_growth_3y_cagr": 0.0031, "eps_growth_5y_cagr": 0.2633, "fcf_growth_1y": -0.2422, "book_value_growth_1y": 0.0642, "revenue_growth": -0.0025, "earnings_growth": -0.0583 }, "momentum": { "price_return_1m": -0.0851, "price_return_3m": -0.1145, "price_return_6m": -0.3343, "price_return_9m": -0.2519, "price_return_12m": -0.2534, "price_return_12m_ex1m": -0.184, "momentum_6m": -0.3343, "momentum_12m": -0.2534, "momentum_12_1": -0.184, "distance_from_52w_high": -0.3448, "distance_from_52w_low": 0, "relative_strength": -0.4114 }, "raw_ttm": { "revenue_ttm": 5383242000, "gross_profit_ttm": 2579635000, "ebit_ttm": 556342000, "ebitda_ttm": 744244000, "net_income_ttm": 498919000, "eps_diluted_ttm": 1.6575, "operating_cash_flow_ttm": 545543000, "capital_expenditure_ttm": 210915000, "fcf_ttm": 756458000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 120554000, "cash_and_equivalents": 866000000, "total_current_assets": 2492000000, "total_current_liabilities": 1210600000, "net_ppe": null, "total_assets": 6329600000, "total_debt": 2332793000, "total_equity": 2106400000, "net_working_capital": 1097128000, "book_value_per_share": 6.998, "retained_earnings": 4062492000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 36231000, "tangible_book_per_share": 0.1204 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 15, "rank_pb": 50, "rank_ptbv": 99, "rank_ps": 22, "rank_pcf": 32, "rank_ev_ebitda": 24, "rank_ev_ebit": 42, "rank_earnings_yield": 14, "rank_fcf_yield": 29, "rank_dividend_yield": 73, "rank_shareholder_yield": 73, "rank_total_yield": 73, "rank_roe": 15, "rank_roc": 50, "rank_roic": 28, "rank_gross_margin": 47, "rank_fcf_margin": 61, "rank_piotroski": 53, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 71, "rank_eps_growth_5y": 20, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 84, "rank_momentum_12m_ex1m": 80, "rank_relative_strength": 85 }, "composites": { "value_composite": 17, "quality_composite": 29, "momentum_composite": 89, "growth_composite": 73, "yield_composite": 82, "svqf_composite": 8, "vc1_composite": 11, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 24, "quality_value_composite": 0.7677, "os_score": 0.76, "value_percentile": 0.83, "quality_percentile": 0.71, "momentum_percentile": 0.11, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 72, "small_cap_core_rank": 21, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 1908, "ticker_id": 7051, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:04.941994+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.08, "market_cap": 4238080000, "market_cap_usd": 4238080000, "enterprise_value": 5704873000, "shares_outstanding": 301000000, "fx_rate_to_usd": null, "pe_ratio": 8.49452516, "pb_ratio": 2.01200152, "ptbv_ratio": 116.97386216, "ps_ratio": 0.7872728, "pcf_ratio": 7.76855353, "pfcf_ratio": 5.6025318, "ev_ebitda": 7.66532616, "ev_ebit": 10.25425548, "ev_sales": 1.05974671, "ev_fcf": 7.54155948, "earnings_yield": 0.11772288, "fcf_yield": 0.13259857, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.47919729, "operating_margin": 0.10334702, "net_margin": 0.09268002, "ebitda_margin": 0.13825201, "fcf_margin": 0.1405209, "roe": 0.23685862, "roa": 0.07882315, "roic": 0.13238371, "roc_greenblatt": null, "asset_turnover": 0.85048692, "cash_conversion": 1.51619401, "accruals_ratio": -0.00736603, "sbc_to_revenue": 0.01352921, "debt_to_equity": 2.00493733, "net_debt_to_ebitda": 1.97084961, "debt_to_assets": 0.36855299, "interest_coverage": 4.61487798, "current_ratio": 2.0584834, "quick_ratio": 1.49933917, "net_debt": 1466793000, "revenue_growth_1y": -0.00248746, "revenue_growth_3y_cagr": -0.00537022, "revenue_growth_5y_cagr": 0.03109553, "eps_growth_1y": -0.0582507, "eps_growth_3y_cagr": 0.00311029, "eps_growth_5y_cagr": 0.26328209, "fcf_growth_1y": -0.24219842, "book_value_growth_1y": 0.06416137, "piotroski_f_score": 5, "altman_z_score": 2.8841444, "earnings_stability_5y": 1.045113, "revenue_stability_5y": 0.082247, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08512021, "price_return_3m": -0.11446541, "price_return_6m": -0.33427896, "price_return_9m": -0.25185972, "price_return_12m": -0.25344645, "price_return_12m_ex1m": -0.18398727, "distance_from_52w_high": -0.34481154, "distance_from_52w_low": 0, "relative_strength": -0.4113875, "local_beta": 0.0013, "volatility_252d": 0.369611, "volatility_60d": 0.858012, "max_drawdown_12m": -0.34481154, "revenue_ttm": 5383242000, "gross_profit_ttm": 2579635000, "ebit_ttm": 556342000, "ebitda_ttm": 744244000, "net_income_ttm": 498919000, "eps_diluted_ttm": 1.65753821, "operating_cash_flow_ttm": 545543000, "capital_expenditure_ttm": 210915000, "fcf_ttm": 756458000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 120554000, "cash_and_equivalents": 866000000, "total_current_assets": 2492000000, "total_current_liabilities": 1210600000, "net_ppe": null, "total_assets": 6329600000, "total_debt": 2332793000, "total_equity": 2106400000, "net_working_capital": 1097128000, "book_value_per_share": 6.99800664, "retained_earnings": 4062492000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 36231000, "tangible_book_per_share": 0.12036877, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 15, "rank_pb": 50, "rank_ptbv": 99, "rank_ps": 22, "rank_pcf": 32, "rank_ev_ebitda": 24, "rank_ev_ebit": 42, "rank_earnings_yield": 14, "rank_fcf_yield": 29, "rank_dividend_yield": 73, "rank_shareholder_yield": 73, "rank_total_yield": 73, "rank_roe": 15, "rank_roc": 50, "rank_roic": 28, "rank_gross_margin": 47, "rank_fcf_margin": 61, "rank_piotroski": 53, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 71, "rank_eps_growth_5y": 20, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 84, "rank_momentum_12m_ex1m": 80, "rank_relative_strength": 85, "value_composite": 17, "quality_composite": 29, "momentum_composite": 89, "growth_composite": 73, "yield_composite": 82, "svqf_composite": 8, "vc1_composite": 11, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 24, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 72, "small_cap_core_rank": 21, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 14.08, "os": 0.76, "value": 0.83, "quality": 0.71, "momentum": 0.11, "confidence": 1, "coverage": 1, "pe_ratio": 8.4945, "earnings_yield": 0.1177, "shareholder_yield": 0, "roe": 0.2369, "momentum_12_1": -0.184, "complete_fields": { "id": 1908, "ticker_id": 7051, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:04.941994+00:00", "batch_id": "", "os_score_delta": null, "price_close": 14.08, "market_cap": 4238080000, "market_cap_usd": 4238080000, "enterprise_value": 5704873000, "shares_outstanding": 301000000, "fx_rate_to_usd": null, "pe_ratio": 8.49452516, "pb_ratio": 2.01200152, "ptbv_ratio": 116.97386216, "ps_ratio": 0.7872728, "pcf_ratio": 7.76855353, "pfcf_ratio": 5.6025318, "ev_ebitda": 7.66532616, "ev_ebit": 10.25425548, "ev_sales": 1.05974671, "ev_fcf": 7.54155948, "earnings_yield": 0.11772288, "fcf_yield": 0.13259857, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.47919729, "operating_margin": 0.10334702, "net_margin": 0.09268002, "ebitda_margin": 0.13825201, "fcf_margin": 0.1405209, "roe": 0.23685862, "roa": 0.07882315, "roic": 0.13238371, "roc_greenblatt": null, "asset_turnover": 0.85048692, "cash_conversion": 1.51619401, "accruals_ratio": -0.00736603, "sbc_to_revenue": 0.01352921, "debt_to_equity": 2.00493733, "net_debt_to_ebitda": 1.97084961, "debt_to_assets": 0.36855299, "interest_coverage": 4.61487798, "current_ratio": 2.0584834, "quick_ratio": 1.49933917, "net_debt": 1466793000, "revenue_growth_1y": -0.00248746, "revenue_growth_3y_cagr": -0.00537022, "revenue_growth_5y_cagr": 0.03109553, "eps_growth_1y": -0.0582507, "eps_growth_3y_cagr": 0.00311029, "eps_growth_5y_cagr": 0.26328209, "fcf_growth_1y": -0.24219842, "book_value_growth_1y": 0.06416137, "piotroski_f_score": 5, "altman_z_score": 2.8841444, "earnings_stability_5y": 1.045113, "revenue_stability_5y": 0.082247, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08512021, "price_return_3m": -0.11446541, "price_return_6m": -0.33427896, "price_return_9m": -0.25185972, "price_return_12m": -0.25344645, "price_return_12m_ex1m": -0.18398727, "distance_from_52w_high": -0.34481154, "distance_from_52w_low": 0, "relative_strength": -0.4113875, "local_beta": 0.0013, "volatility_252d": 0.369611, "volatility_60d": 0.858012, "max_drawdown_12m": -0.34481154, "revenue_ttm": 5383242000, "gross_profit_ttm": 2579635000, "ebit_ttm": 556342000, "ebitda_ttm": 744244000, "net_income_ttm": 498919000, "eps_diluted_ttm": 1.65753821, "operating_cash_flow_ttm": 545543000, "capital_expenditure_ttm": 210915000, "fcf_ttm": 756458000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 120554000, "cash_and_equivalents": 866000000, "total_current_assets": 2492000000, "total_current_liabilities": 1210600000, "net_ppe": null, "total_assets": 6329600000, "total_debt": 2332793000, "total_equity": 2106400000, "net_working_capital": 1097128000, "book_value_per_share": 6.99800664, "retained_earnings": 4062492000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 36231000, "tangible_book_per_share": 0.12036877, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 15, "rank_pb": 50, "rank_ptbv": 99, "rank_ps": 22, "rank_pcf": 32, "rank_ev_ebitda": 24, "rank_ev_ebit": 42, "rank_earnings_yield": 14, "rank_fcf_yield": 29, "rank_dividend_yield": 73, "rank_shareholder_yield": 73, "rank_total_yield": 73, "rank_roe": 15, "rank_roc": 50, "rank_roic": 28, "rank_gross_margin": 47, "rank_fcf_margin": 61, "rank_piotroski": 53, "rank_accruals": 74, "rank_sue": 50, "rank_eps_growth_1y": 71, "rank_eps_growth_5y": 20, "rank_revenue_growth_1y": 75, "rank_momentum_12m": 84, "rank_momentum_12m_ex1m": 80, "rank_relative_strength": 85, "value_composite": 17, "quality_composite": 29, "momentum_composite": 89, "growth_composite": 73, "yield_composite": 82, "svqf_composite": 8, "vc1_composite": 11, "vc2_composite": 17, "vc3_composite": 17, "trending_value_composite": null, "overall_composite": 24, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 72, "small_cap_core_rank": 21, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "income_statement": { "revenue": 5347600000, "cost_of_revenue": 2734200000, "gross_profit": 2613400000, "ebit": 606100000, "ebitda": 774100000, "pretax_income": 487400000, "tax_provision": 89800000, "net_income": 397600000, "net_income_to_common": 397600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1242900000, "total_current_assets": 3130800000, "total_assets": 6640400000, "short_term_debt": null, "long_term_debt": 2331675000, "total_debt": 2331675000, "total_liabilities": 4407400000, "total_equity": 2233000000, "shares_outstanding": 318200000, "goodwill_and_intangibles": 1727305000 }, "cash_flow": { "operating_cash_flow": 593255000, "capital_expenditure": 181992000, "free_cash_flow": 775247000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116795, "ticker_id": 7051, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "606100000", "ebitda": "774100000", "netIncome": "397600000", "grossProfit": "2613400000", "depreciation": "None", "totalRevenue": "5347600000", "costOfRevenue": "2734200000", "interestIncome": "45021000", "incomeBeforeTax": "487400000", "interestExpense": "118700000", "operatingIncome": "620000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "89800000", "reportedCurrency": "USD", "netInterestIncome": "-73660000", "nonInterestIncome": "None", "operatingExpenses": "1993400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2734200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168000000", "sellingGeneralAndAdministrative": "1471400000", "netIncomeFromContinuingOperations": "397584000" }, "balance": { "goodwill": "1390200000", "inventory": "563100000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6640400000", "longTermDebt": "2331675000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "337105000", "reportedCurrency": "USD", "retainedEarnings": "4001462000", "totalLiabilities": "4407400000", "otherCurrentAssets": "227200000", "totalCurrentAssets": "3130800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1097600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3509600000", "currentAccountsPayable": "1428300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2868500000", "totalShareholderEquity": "2233000000", "capitalLeaseObligations": "351593000", "otherCurrentLiabilities": "29900000", "totalCurrentLiabilities": "1458200000", "otherNonCurrentLiabilities": "349126000", "totalNonCurrentLiabilities": "2949200000", "cashAndShortTermInvestments": "1242900000", "commonStockSharesOutstanding": "318200000", "intangibleAssetsExcludingGoodwill": "337105000", "cashAndCashEquivalentsAtCarryingValue": "1242900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "397584000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-56633000", "operatingCashflow": "593255000", "capitalExpenditures": "181992000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-620566000", "cashflowFromInvestment": "-154900000", "stockBasedCompensation": "79719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-600000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167985000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5347600000, "cost_of_revenue": 2734200000, "gross_profit": 2613400000, "research_and_development": null, "selling_general_admin": 1471400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 606100000, "depreciation_amortisation": 168000000, "ebitda": 774100000, "interest_expense": 118700000, "interest_income": null, "other_non_operating": null, "pretax_income": 487400000, "tax_provision": 89800000, "effective_tax_rate": null, "net_income": 397600000, "net_income_continuing_ops": 397584000, "net_income_to_common": 397600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1242900000, "short_term_investments": null, "net_receivables": 1097600000, "inventory": 563100000, "other_current_assets": null, "total_current_assets": 3130800000, "net_ppe": null, "goodwill": 1390200000, "intangible_assets": 337105000, "goodwill_and_intangibles": 1727305000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3509600000, "total_assets": 6640400000, "short_term_debt": null, "accounts_payable": 1428300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1458200000, "long_term_debt": 2331675000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2949200000, "total_liabilities": 4407400000, "total_debt": 2331675000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4001462000, "total_equity": 2233000000, "shares_outstanding": 318200000, "operating_cash_flow": 593255000, "stock_based_compensation": 79719000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 181992000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -154900000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -620566000, "free_cash_flow": 775247000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "606100000", "ebitda": "774100000", "netIncome": "397600000", "grossProfit": "2613400000", "depreciation": "None", "totalRevenue": "5347600000", "costOfRevenue": "2734200000", "interestIncome": "45021000", "incomeBeforeTax": "487400000", "interestExpense": "118700000", "operatingIncome": "620000000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "89800000", "reportedCurrency": "USD", "netInterestIncome": "-73660000", "nonInterestIncome": "None", "operatingExpenses": "1993400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2734200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "168000000", "sellingGeneralAndAdministrative": "1471400000", "netIncomeFromContinuingOperations": "397584000" }, "balance": { "goodwill": "1390200000", "inventory": "563100000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6640400000", "longTermDebt": "2331675000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "337105000", "reportedCurrency": "USD", "retainedEarnings": "4001462000", "totalLiabilities": "4407400000", "otherCurrentAssets": "227200000", "totalCurrentAssets": "3130800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1097600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3509600000", "currentAccountsPayable": "1428300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2868500000", "totalShareholderEquity": "2233000000", "capitalLeaseObligations": "351593000", "otherCurrentLiabilities": "29900000", "totalCurrentLiabilities": "1458200000", "otherNonCurrentLiabilities": "349126000", "totalNonCurrentLiabilities": "2949200000", "cashAndShortTermInvestments": "1242900000", "commonStockSharesOutstanding": "318200000", "intangibleAssetsExcludingGoodwill": "337105000", "cashAndCashEquivalentsAtCarryingValue": "1242900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "397584000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-56633000", "operatingCashflow": "593255000", "capitalExpenditures": "181992000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-620566000", "cashflowFromInvestment": "-154900000", "stockBasedCompensation": "79719000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-600000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "167985000", "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": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "income_statement": { "revenue": 5379546000, "cost_of_revenue": 2645478000, "gross_profit": 2734068000, "ebit": 741279000, "ebitda": 987228000, "pretax_income": 647443000, "tax_provision": 105626000, "net_income": 541817000, "net_income_to_common": 541817000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1387908000, "total_current_assets": 3126917000, "total_assets": 6544084000, "short_term_debt": 74755000, "long_term_debt": 2334351000, "total_debt": 2409106000, "total_liabilities": 4279959000, "total_equity": 2264125000, "shares_outstanding": 343336000, "goodwill_and_intangibles": 1742284000 }, "cash_flow": { "operating_cash_flow": 800566000, "capital_expenditure": 202620000, "free_cash_flow": 1003186000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116800, "ticker_id": 7051, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "741279000", "ebitda": "987228000", "netIncome": "541817000", "grossProfit": "2734068000", "depreciation": "None", "totalRevenue": "5379546000", "costOfRevenue": "2645478000", "interestIncome": "51478000", "incomeBeforeTax": "647443000", "interestExpense": "118774000", "operatingIncome": "694282000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "105626000", "reportedCurrency": "USD", "netInterestIncome": "-67296000", "nonInterestIncome": "None", "operatingExpenses": "2039786000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "194069000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2645478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "245949000", "sellingGeneralAndAdministrative": "1532465000", "netIncomeFromContinuingOperations": "541817000" }, "balance": { "goodwill": "1381721000", "inventory": "501732000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "6544084000", "longTermDebt": "2334351000", "shortTermDebt": "74755000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "360563000", "reportedCurrency": "USD", "retainedEarnings": "3603878000", "totalLiabilities": "4279959000", "otherCurrentAssets": "234099000", "totalCurrentAssets": "3126917000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1003178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3417167000", "currentAccountsPayable": "398983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2687280000", "totalShareholderEquity": "2264125000", "capitalLeaseObligations": "352929000", "otherCurrentLiabilities": "803955000", "totalCurrentLiabilities": "1315723000", "otherNonCurrentLiabilities": "351711000", "totalNonCurrentLiabilities": "2964236000", "cashAndShortTermInvestments": "1387908000", "commonStockSharesOutstanding": "343336000", "intangibleAssetsExcludingGoodwill": "360563000", "cashAndCashEquivalentsAtCarryingValue": "1387908000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "541817000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-24519000", "operatingCashflow": "800566000", "capitalExpenditures": "202620000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-449352000", "cashflowFromInvestment": "-189043000", "stockBasedCompensation": "79429000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "245949000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5379546000, "cost_of_revenue": 2645478000, "gross_profit": 2734068000, "research_and_development": 194069000, "selling_general_admin": 1532465000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 741279000, "depreciation_amortisation": 245949000, "ebitda": 987228000, "interest_expense": 118774000, "interest_income": null, "other_non_operating": null, "pretax_income": 647443000, "tax_provision": 105626000, "effective_tax_rate": null, "net_income": 541817000, "net_income_continuing_ops": 541817000, "net_income_to_common": 541817000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1387908000, "short_term_investments": null, "net_receivables": 1003178000, "inventory": 501732000, "other_current_assets": null, "total_current_assets": 3126917000, "net_ppe": null, "goodwill": 1381721000, "intangible_assets": 360563000, "goodwill_and_intangibles": 1742284000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3417167000, "total_assets": 6544084000, "short_term_debt": 74755000, "accounts_payable": 398983000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1315723000, "long_term_debt": 2334351000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2964236000, "total_liabilities": 4279959000, "total_debt": 2409106000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3603878000, "total_equity": 2264125000, "shares_outstanding": 343336000, "operating_cash_flow": 800566000, "stock_based_compensation": 79429000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 202620000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -189043000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -449352000, "free_cash_flow": 1003186000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "741279000", "ebitda": "987228000", "netIncome": "541817000", "grossProfit": "2734068000", "depreciation": "None", "totalRevenue": "5379546000", "costOfRevenue": "2645478000", "interestIncome": "51478000", "incomeBeforeTax": "647443000", "interestExpense": "118774000", "operatingIncome": "694282000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "105626000", "reportedCurrency": "USD", "netInterestIncome": "-67296000", "nonInterestIncome": "None", "operatingExpenses": "2039786000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "194069000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2645478000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "245949000", "sellingGeneralAndAdministrative": "1532465000", "netIncomeFromContinuingOperations": "541817000" }, "balance": { "goodwill": "1381721000", "inventory": "501732000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "6544084000", "longTermDebt": "2334351000", "shortTermDebt": "74755000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "360563000", "reportedCurrency": "USD", "retainedEarnings": "3603878000", "totalLiabilities": "4279959000", "otherCurrentAssets": "234099000", "totalCurrentAssets": "3126917000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1003178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3417167000", "currentAccountsPayable": "398983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2687280000", "totalShareholderEquity": "2264125000", "capitalLeaseObligations": "352929000", "otherCurrentLiabilities": "803955000", "totalCurrentLiabilities": "1315723000", "otherNonCurrentLiabilities": "351711000", "totalNonCurrentLiabilities": "2964236000", "cashAndShortTermInvestments": "1387908000", "commonStockSharesOutstanding": "343336000", "intangibleAssetsExcludingGoodwill": "360563000", "cashAndCashEquivalentsAtCarryingValue": "1387908000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "541817000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-24519000", "operatingCashflow": "800566000", "capitalExpenditures": "202620000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-449352000", "cashflowFromInvestment": "-189043000", "stockBasedCompensation": "79429000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-400000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "245949000", "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": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "income_statement": { "revenue": 5441200000, "cost_of_revenue": 2857500000, "gross_profit": 2583700000, "ebit": 561700000, "ebitda": 561700000, "pretax_income": 465400000, "tax_provision": 269500000, "net_income": 214400000, "net_income_to_common": 214400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1261363000, "total_current_assets": 3122347000, "total_assets": 6435822000, "short_term_debt": 77254000, "long_term_debt": 2329986000, "total_debt": 2407240000, "total_liabilities": 4286609000, "total_equity": 2149213000, "shares_outstanding": 357112000, "goodwill_and_intangibles": 1777551000 }, "cash_flow": { "operating_cash_flow": 869791000, "capital_expenditure": 160300000, "free_cash_flow": 1030091000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116805, "ticker_id": 7051, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "561700000", "ebitda": "561700000", "netIncome": "214400000", "grossProfit": "2583700000", "depreciation": "None", "totalRevenue": "5441200000", "costOfRevenue": "2857500000", "interestIncome": "19743000", "incomeBeforeTax": "465400000", "interestExpense": "123800000", "operatingIncome": "561700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "269500000", "reportedCurrency": "USD", "netInterestIncome": "-105831000", "nonInterestIncome": "None", "operatingExpenses": "1497300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "198603000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2857500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177400000", "sellingGeneralAndAdministrative": "972500000", "netIncomeFromContinuingOperations": "83171000" }, "balance": { "goodwill": "1384512000", "inventory": "571609000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "6435822000", "longTermDebt": "2329986000", "shortTermDebt": "77254000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "393039000", "reportedCurrency": "USD", "retainedEarnings": "3062061000", "totalLiabilities": "4286609000", "otherCurrentAssets": "207548000", "totalCurrentAssets": "3122347000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1081827000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3313475000", "currentAccountsPayable": "442286000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2666788000", "totalShareholderEquity": "2149213000", "capitalLeaseObligations": "259548000", "otherCurrentLiabilities": "789029000", "totalCurrentLiabilities": "1342480000", "otherNonCurrentLiabilities": "354595000", "totalNonCurrentLiabilities": "2944129000", "cashAndShortTermInvestments": "1261363000", "commonStockSharesOutstanding": "357112000", "intangibleAssetsExcludingGoodwill": "393039000", "cashAndCashEquivalentsAtCarryingValue": "1261363000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "214352000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "261309000", "operatingCashflow": "869791000", "capitalExpenditures": "160300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-226567000", "cashflowFromInvestment": "-142418000", "stockBasedCompensation": "83334000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-203016000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177344000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5441200000, "cost_of_revenue": 2857500000, "gross_profit": 2583700000, "research_and_development": 198603000, "selling_general_admin": 972500000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 561700000, "depreciation_amortisation": 177400000, "ebitda": 561700000, "interest_expense": 123800000, "interest_income": null, "other_non_operating": null, "pretax_income": 465400000, "tax_provision": 269500000, "effective_tax_rate": null, "net_income": 214400000, "net_income_continuing_ops": 83171000, "net_income_to_common": 214400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1261363000, "short_term_investments": null, "net_receivables": 1081827000, "inventory": 571609000, "other_current_assets": null, "total_current_assets": 3122347000, "net_ppe": null, "goodwill": 1384512000, "intangible_assets": 393039000, "goodwill_and_intangibles": 1777551000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3313475000, "total_assets": 6435822000, "short_term_debt": 77254000, "accounts_payable": 442286000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1342480000, "long_term_debt": 2329986000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2944129000, "total_liabilities": 4286609000, "total_debt": 2407240000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3062061000, "total_equity": 2149213000, "shares_outstanding": 357112000, "operating_cash_flow": 869791000, "stock_based_compensation": 83334000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 160300000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -142418000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -226567000, "free_cash_flow": 1030091000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "561700000", "ebitda": "561700000", "netIncome": "214400000", "grossProfit": "2583700000", "depreciation": "None", "totalRevenue": "5441200000", "costOfRevenue": "2857500000", "interestIncome": "19743000", "incomeBeforeTax": "465400000", "interestExpense": "123800000", "operatingIncome": "561700000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "269500000", "reportedCurrency": "USD", "netInterestIncome": "-105831000", "nonInterestIncome": "None", "operatingExpenses": "1497300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "198603000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2857500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "177400000", "sellingGeneralAndAdministrative": "972500000", "netIncomeFromContinuingOperations": "83171000" }, "balance": { "goodwill": "1384512000", "inventory": "571609000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "6435822000", "longTermDebt": "2329986000", "shortTermDebt": "77254000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "393039000", "reportedCurrency": "USD", "retainedEarnings": "3062061000", "totalLiabilities": "4286609000", "otherCurrentAssets": "207548000", "totalCurrentAssets": "3122347000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1081827000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3313475000", "currentAccountsPayable": "442286000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2666788000", "totalShareholderEquity": "2149213000", "capitalLeaseObligations": "259548000", "otherCurrentLiabilities": "789029000", "totalCurrentLiabilities": "1342480000", "otherNonCurrentLiabilities": "354595000", "totalNonCurrentLiabilities": "2944129000", "cashAndShortTermInvestments": "1261363000", "commonStockSharesOutstanding": "357112000", "intangibleAssetsExcludingGoodwill": "393039000", "cashAndCashEquivalentsAtCarryingValue": "1261363000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "214352000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "261309000", "operatingCashflow": "869791000", "capitalExpenditures": "160300000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-226567000", "cashflowFromInvestment": "-142418000", "stockBasedCompensation": "83334000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-203016000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "177344000", "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": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "income_statement": { "revenue": 5434687000, "cost_of_revenue": 2953335000, "gross_profit": 2481352000, "ebit": 637153000, "ebitda": 875369000, "pretax_income": 529764000, "tax_provision": 135851000, "net_income": 393913000, "net_income_to_common": 393913000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 761235000, "total_current_assets": 2729035000, "total_assets": 6177661000, "short_term_debt": 75297000, "long_term_debt": 2325600000, "total_debt": 2400897000, "total_liabilities": 4121392000, "total_equity": 2056268999, "shares_outstanding": 359612000, "goodwill_and_intangibles": 1803651000 }, "cash_flow": { "operating_cash_flow": 442842000, "capital_expenditure": 186503000, "free_cash_flow": 629345000, "dividends_paid": 2690000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116810, "ticker_id": 7051, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "637153000", "ebitda": "875369000", "netIncome": "393913000", "grossProfit": "2481352000", "depreciation": "None", "totalRevenue": "5434687000", "costOfRevenue": "2953335000", "interestIncome": "9400000", "incomeBeforeTax": "529764000", "interestExpense": "132818000", "operatingIncome": "675515000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "135851000", "reportedCurrency": "USD", "netInterestIncome": "-123400000", "nonInterestIncome": "None", "operatingExpenses": "1805837000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "195451000", "otherNonOperatingIncome": "-38362000", "costofGoodsAndServicesSold": "2953335000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238216000", "sellingGeneralAndAdministrative": "1271582000", "netIncomeFromContinuingOperations": "393800000" }, "balance": { "goodwill": "1378551000", "inventory": "894064000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "6177661000", "longTermDebt": "2325600000", "shortTermDebt": "75297000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "425100000", "reportedCurrency": "USD", "retainedEarnings": "2847709000", "totalLiabilities": "4121392000", "otherCurrentAssets": "213515000", "totalCurrentAssets": "2729035000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "860221000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3448626000", "currentAccountsPayable": "471475000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "469132000", "shortLongTermDebtTotal": "2672359000", "totalShareholderEquity": "2056268999", "capitalLeaseObligations": "271400000", "otherCurrentLiabilities": "603392000", "totalCurrentLiabilities": "1187748000", "otherNonCurrentLiabilities": "336700000", "totalNonCurrentLiabilities": "2933644000", "cashAndShortTermInvestments": "761235000", "commonStockSharesOutstanding": "359612000", "intangibleAssetsExcludingGoodwill": "425100000", "cashAndCashEquivalentsAtCarryingValue": "761235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "393913000", "profitLoss": "None", "dividendPayout": "2690000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-203522000", "operatingCashflow": "442842000", "capitalExpenditures": "186503000", "changeInReceivables": "197902000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-260639000", "cashflowFromInvestment": "-144225000", "stockBasedCompensation": "69072000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2690000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "37978000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30440000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182179000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5434687000, "cost_of_revenue": 2953335000, "gross_profit": 2481352000, "research_and_development": 195451000, "selling_general_admin": 1271582000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 637153000, "depreciation_amortisation": 238216000, "ebitda": 875369000, "interest_expense": 132818000, "interest_income": null, "other_non_operating": null, "pretax_income": 529764000, "tax_provision": 135851000, "effective_tax_rate": null, "net_income": 393913000, "net_income_continuing_ops": 393800000, "net_income_to_common": 393913000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 761235000, "short_term_investments": null, "net_receivables": 860221000, "inventory": 894064000, "other_current_assets": null, "total_current_assets": 2729035000, "net_ppe": null, "goodwill": 1378551000, "intangible_assets": 425100000, "goodwill_and_intangibles": 1803651000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3448626000, "total_assets": 6177661000, "short_term_debt": 75297000, "accounts_payable": 471475000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1187748000, "long_term_debt": 2325600000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2933644000, "total_liabilities": 4121392000, "total_debt": 2400897000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2847709000, "total_equity": 2056268999, "shares_outstanding": 359612000, "operating_cash_flow": 442842000, "stock_based_compensation": 69072000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 186503000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -144225000, "dividends_paid": 2690000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -260639000, "free_cash_flow": 629345000, "net_change_in_cash": 37978000 }, "raw_data": { "income": { "ebit": "637153000", "ebitda": "875369000", "netIncome": "393913000", "grossProfit": "2481352000", "depreciation": "None", "totalRevenue": "5434687000", "costOfRevenue": "2953335000", "interestIncome": "9400000", "incomeBeforeTax": "529764000", "interestExpense": "132818000", "operatingIncome": "675515000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "135851000", "reportedCurrency": "USD", "netInterestIncome": "-123400000", "nonInterestIncome": "None", "operatingExpenses": "1805837000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "195451000", "otherNonOperatingIncome": "-38362000", "costofGoodsAndServicesSold": "2953335000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "238216000", "sellingGeneralAndAdministrative": "1271582000", "netIncomeFromContinuingOperations": "393800000" }, "balance": { "goodwill": "1378551000", "inventory": "894064000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "6177661000", "longTermDebt": "2325600000", "shortTermDebt": "75297000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "425100000", "reportedCurrency": "USD", "retainedEarnings": "2847709000", "totalLiabilities": "4121392000", "otherCurrentAssets": "213515000", "totalCurrentAssets": "2729035000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "860221000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3448626000", "currentAccountsPayable": "471475000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "469132000", "shortLongTermDebtTotal": "2672359000", "totalShareholderEquity": "2056268999", "capitalLeaseObligations": "271400000", "otherCurrentLiabilities": "603392000", "totalCurrentLiabilities": "1187748000", "otherNonCurrentLiabilities": "336700000", "totalNonCurrentLiabilities": "2933644000", "cashAndShortTermInvestments": "761235000", "commonStockSharesOutstanding": "359612000", "intangibleAssetsExcludingGoodwill": "425100000", "cashAndCashEquivalentsAtCarryingValue": "761235000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "393913000", "profitLoss": "None", "dividendPayout": "2690000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-203522000", "operatingCashflow": "442842000", "capitalExpenditures": "186503000", "changeInReceivables": "197902000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-260639000", "cashflowFromInvestment": "-144225000", "stockBasedCompensation": "69072000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2690000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "37978000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30440000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "182179000", "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": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "income_statement": { "revenue": 5457741000, "cost_of_revenue": 2831079000, "gross_profit": 2626662000, "ebit": 724701000, "ebitda": 956383000, "pretax_income": 482606000, "tax_provision": -420381000, "net_income": 902987000, "net_income_to_common": 902987000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 731362000, "total_current_assets": 2874529000, "total_assets": 6393894000, "short_term_debt": 73752000, "long_term_debt": 2571000000, "total_debt": 2644752000, "total_liabilities": 4825045000, "total_equity": 1568849000, "shares_outstanding": 357253000, "goodwill_and_intangibles": 1867065000 }, "cash_flow": { "operating_cash_flow": 485463000, "capital_expenditure": 151353000, "free_cash_flow": 636816000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116815, "ticker_id": 7051, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "724701000", "ebitda": "956383000", "netIncome": "902987000", "grossProfit": "2626662000", "depreciation": "None", "totalRevenue": "5457741000", "costOfRevenue": "2831079000", "interestIncome": "3500000", "incomeBeforeTax": "482606000", "interestExpense": "253937000", "operatingIncome": "729562000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-420381000", "reportedCurrency": "USD", "netInterestIncome": "-250400000", "nonInterestIncome": "None", "operatingExpenses": "1897100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "189372000", "otherNonOperatingIncome": "-4861000", "costofGoodsAndServicesSold": "2831079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "231682000", "sellingGeneralAndAdministrative": "1351426000", "netIncomeFromContinuingOperations": "903000000" }, "balance": { "goodwill": "1390207000", "inventory": "777184000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "6393894000", "longTermDebt": "2571000000", "shortTermDebt": "73752000", "treasuryStock": "-2219990000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "476858000", "reportedCurrency": "USD", "retainedEarnings": "2456597000", "totalLiabilities": "4825045000", "otherCurrentAssets": "293299000", "totalCurrentAssets": "2874529000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1072684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3519365000", "currentAccountsPayable": "579152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "781500000", "shortLongTermDebtTotal": "2928370000", "totalShareholderEquity": "1568849000", "capitalLeaseObligations": "283600000", "otherCurrentLiabilities": "917840000", "totalCurrentLiabilities": "1598253000", "otherNonCurrentLiabilities": "372200000", "totalNonCurrentLiabilities": "3226792000", "cashAndShortTermInvestments": "731362000", "commonStockSharesOutstanding": "357253000", "intangibleAssetsExcludingGoodwill": "476858000", "cashAndCashEquivalentsAtCarryingValue": "731362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "902987000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-330899000", "operatingCashflow": "485463000", "capitalExpenditures": "151353000", "changeInReceivables": "-85603000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-402074000", "cashflowFromInvestment": "-105097000", "stockBasedCompensation": "60081000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21708000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19987000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "231682000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5457741000, "cost_of_revenue": 2831079000, "gross_profit": 2626662000, "research_and_development": 189372000, "selling_general_admin": 1351426000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 724701000, "depreciation_amortisation": 231682000, "ebitda": 956383000, "interest_expense": 253937000, "interest_income": null, "other_non_operating": null, "pretax_income": 482606000, "tax_provision": -420381000, "effective_tax_rate": null, "net_income": 902987000, "net_income_continuing_ops": 903000000, "net_income_to_common": 902987000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 731362000, "short_term_investments": null, "net_receivables": 1072684000, "inventory": 777184000, "other_current_assets": null, "total_current_assets": 2874529000, "net_ppe": null, "goodwill": 1390207000, "intangible_assets": 476858000, "goodwill_and_intangibles": 1867065000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3519365000, "total_assets": 6393894000, "short_term_debt": 73752000, "accounts_payable": 579152000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1598253000, "long_term_debt": 2571000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3226792000, "total_liabilities": 4825045000, "total_debt": 2644752000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2456597000, "total_equity": 1568849000, "shares_outstanding": 357253000, "operating_cash_flow": 485463000, "stock_based_compensation": 60081000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 151353000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -105097000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -402074000, "free_cash_flow": 636816000, "net_change_in_cash": -21708000 }, "raw_data": { "income": { "ebit": "724701000", "ebitda": "956383000", "netIncome": "902987000", "grossProfit": "2626662000", "depreciation": "None", "totalRevenue": "5457741000", "costOfRevenue": "2831079000", "interestIncome": "3500000", "incomeBeforeTax": "482606000", "interestExpense": "253937000", "operatingIncome": "729562000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-420381000", "reportedCurrency": "USD", "netInterestIncome": "-250400000", "nonInterestIncome": "None", "operatingExpenses": "1897100000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "189372000", "otherNonOperatingIncome": "-4861000", "costofGoodsAndServicesSold": "2831079000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "231682000", "sellingGeneralAndAdministrative": "1351426000", "netIncomeFromContinuingOperations": "903000000" }, "balance": { "goodwill": "1390207000", "inventory": "777184000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "6393894000", "longTermDebt": "2571000000", "shortTermDebt": "73752000", "treasuryStock": "-2219990000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "476858000", "reportedCurrency": "USD", "retainedEarnings": "2456597000", "totalLiabilities": "4825045000", "otherCurrentAssets": "293299000", "totalCurrentAssets": "2874529000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1072684000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3519365000", "currentAccountsPayable": "579152000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "781500000", "shortLongTermDebtTotal": "2928370000", "totalShareholderEquity": "1568849000", "capitalLeaseObligations": "283600000", "otherCurrentLiabilities": "917840000", "totalCurrentLiabilities": "1598253000", "otherNonCurrentLiabilities": "372200000", "totalNonCurrentLiabilities": "3226792000", "cashAndShortTermInvestments": "731362000", "commonStockSharesOutstanding": "357253000", "intangibleAssetsExcludingGoodwill": "476858000", "cashAndCashEquivalentsAtCarryingValue": "731362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "902987000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-330899000", "operatingCashflow": "485463000", "capitalExpenditures": "151353000", "changeInReceivables": "-85603000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-402074000", "cashflowFromInvestment": "-105097000", "stockBasedCompensation": "60081000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-21708000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-19987000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "231682000", "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": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "income_statement": { "revenue": 4588433000, "cost_of_revenue": 2345330000, "gross_profit": 2243103000, "ebit": 375989000, "ebitda": 569440000, "pretax_income": 189128000, "tax_provision": 65549000, "net_income": 123579000, "net_income_to_common": 123579000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 762181000, "total_current_assets": 2496691000, "total_assets": 5534890000, "short_term_debt": 80509000, "long_term_debt": 2854664000, "total_debt": 2935173000, "total_liabilities": 4924746000, "total_equity": 610144000, "shares_outstanding": 349116000, "goodwill_and_intangibles": 1912024000 }, "cash_flow": { "operating_cash_flow": 285696000, "capital_expenditure": 118793000, "free_cash_flow": 404489000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116820, "ticker_id": 7051, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "375989000", "ebitda": "569440000", "netIncome": "123579000", "grossProfit": "2243103000", "depreciation": "None", "totalRevenue": "4588433000", "costOfRevenue": "2345330000", "interestIncome": "3900000", "incomeBeforeTax": "189128000", "interestExpense": "198332000", "operatingIncome": "374736000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "65549000", "reportedCurrency": "USD", "netInterestIncome": "-194400000", "nonInterestIncome": "None", "operatingExpenses": "1868367000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "189494000", "otherNonOperatingIncome": "1253000", "costofGoodsAndServicesSold": "2345330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193451000", "sellingGeneralAndAdministrative": "1342564000", "netIncomeFromContinuingOperations": "115157000" }, "balance": { "goodwill": "1393834000", "inventory": "528474000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "5534890000", "longTermDebt": "2854664000", "shortTermDebt": "80509000", "treasuryStock": "-2282939000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "518190000", "reportedCurrency": "USD", "retainedEarnings": "1553610000", "totalLiabilities": "4924746000", "otherCurrentAssets": "172070000", "totalCurrentAssets": "2496691000", "currentLongTermDebt": "1000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1033965999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3038199000", "currentAccountsPayable": "495363000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "473794000", "shortLongTermDebtTotal": "3184526000", "totalShareholderEquity": "610144000", "capitalLeaseObligations": "249400000", "otherCurrentLiabilities": "752382000", "totalCurrentLiabilities": "1355379000", "otherNonCurrentLiabilities": "714703000", "totalNonCurrentLiabilities": "3569367000", "cashAndShortTermInvestments": "762181000", "commonStockSharesOutstanding": "349116000", "intangibleAssetsExcludingGoodwill": "518190000", "cashAndCashEquivalentsAtCarryingValue": "762181000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123579000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-42193000", "operatingCashflow": "285696000", "capitalExpenditures": "118793000", "changeInReceivables": "-92280000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5842000", "cashflowFromInvestment": "-132104000", "stockBasedCompensation": "60168000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "147750000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7263000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193451000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4588433000, "cost_of_revenue": 2345330000, "gross_profit": 2243103000, "research_and_development": 189494000, "selling_general_admin": 1342564000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 375989000, "depreciation_amortisation": 193451000, "ebitda": 569440000, "interest_expense": 198332000, "interest_income": null, "other_non_operating": null, "pretax_income": 189128000, "tax_provision": 65549000, "effective_tax_rate": null, "net_income": 123579000, "net_income_continuing_ops": 115157000, "net_income_to_common": 123579000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 762181000, "short_term_investments": null, "net_receivables": 1033965999, "inventory": 528474000, "other_current_assets": null, "total_current_assets": 2496691000, "net_ppe": null, "goodwill": 1393834000, "intangible_assets": 518190000, "goodwill_and_intangibles": 1912024000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3038199000, "total_assets": 5534890000, "short_term_debt": 80509000, "accounts_payable": 495363000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1355379000, "long_term_debt": 2854664000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3569367000, "total_liabilities": 4924746000, "total_debt": 2935173000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1553610000, "total_equity": 610144000, "shares_outstanding": 349116000, "operating_cash_flow": 285696000, "stock_based_compensation": 60168000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 118793000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -132104000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5842000, "free_cash_flow": 404489000, "net_change_in_cash": 147750000 }, "raw_data": { "income": { "ebit": "375989000", "ebitda": "569440000", "netIncome": "123579000", "grossProfit": "2243103000", "depreciation": "None", "totalRevenue": "4588433000", "costOfRevenue": "2345330000", "interestIncome": "3900000", "incomeBeforeTax": "189128000", "interestExpense": "198332000", "operatingIncome": "374736000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "65549000", "reportedCurrency": "USD", "netInterestIncome": "-194400000", "nonInterestIncome": "None", "operatingExpenses": "1868367000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "189494000", "otherNonOperatingIncome": "1253000", "costofGoodsAndServicesSold": "2345330000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "193451000", "sellingGeneralAndAdministrative": "1342564000", "netIncomeFromContinuingOperations": "115157000" }, "balance": { "goodwill": "1393834000", "inventory": "528474000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "5534890000", "longTermDebt": "2854664000", "shortTermDebt": "80509000", "treasuryStock": "-2282939000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "518190000", "reportedCurrency": "USD", "retainedEarnings": "1553610000", "totalLiabilities": "4924746000", "otherCurrentAssets": "172070000", "totalCurrentAssets": "2496691000", "currentLongTermDebt": "1000000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1033965999", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3038199000", "currentAccountsPayable": "495363000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "473794000", "shortLongTermDebtTotal": "3184526000", "totalShareholderEquity": "610144000", "capitalLeaseObligations": "249400000", "otherCurrentLiabilities": "752382000", "totalCurrentLiabilities": "1355379000", "otherNonCurrentLiabilities": "714703000", "totalNonCurrentLiabilities": "3569367000", "cashAndShortTermInvestments": "762181000", "commonStockSharesOutstanding": "349116000", "intangibleAssetsExcludingGoodwill": "518190000", "cashAndCashEquivalentsAtCarryingValue": "762181000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "123579000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-42193000", "operatingCashflow": "285696000", "capitalExpenditures": "118793000", "changeInReceivables": "-92280000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5842000", "cashflowFromInvestment": "-132104000", "stockBasedCompensation": "60168000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "147750000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-7263000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "193451000", "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": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "income_statement": { "revenue": 4504571000, "cost_of_revenue": 2527230000, "gross_profit": 1977341000, "ebit": 41389000, "ebitda": 285907000, "pretax_income": -160426000, "tax_provision": 58324000, "net_income": -218750000, "net_income_to_common": -218750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 630000000, "total_current_assets": 2248000000, "total_assets": 5325200000, "short_term_debt": 74065000, "long_term_debt": 2846751000, "total_debt": 2920816000, "total_liabilities": 4833500000, "total_equity": 491700000, "shares_outstanding": 346127000, "goodwill_and_intangibles": 1943828000 }, "cash_flow": { "operating_cash_flow": 168436000, "capital_expenditure": 103811000, "free_cash_flow": 272247000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116825, "ticker_id": 7051, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "41389000", "ebitda": "285907000", "netIncome": "-218750000", "grossProfit": "1977341000", "depreciation": "None", "totalRevenue": "4504571000", "costOfRevenue": "2527230000", "interestIncome": "6166000", "incomeBeforeTax": "-160426000", "interestExpense": "201044000", "operatingIncome": "37102000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "58324000", "reportedCurrency": "USD", "netInterestIncome": "-194878000", "nonInterestIncome": "None", "operatingExpenses": "1940239000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "197226000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2527230000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "244518000", "sellingGeneralAndAdministrative": "1390022000", "netIncomeFromContinuingOperations": "-213512000" }, "balance": { "goodwill": "1390714000", "inventory": "495500000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "5325200000", "longTermDebt": "2846751000", "shortTermDebt": "74065000", "treasuryStock": "-2318921000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "553114000", "reportedCurrency": "USD", "retainedEarnings": "1413181000", "totalLiabilities": "4833500000", "otherCurrentAssets": "186083000", "totalCurrentAssets": "2248000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "936359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3077200000", "currentAccountsPayable": "459357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "853326000", "shortLongTermDebtTotal": "3191669000", "totalShareholderEquity": "491700000", "capitalLeaseObligations": "344918000", "otherCurrentLiabilities": "695485000", "totalCurrentLiabilities": "1276900000", "otherNonCurrentLiabilities": "101206000", "totalNonCurrentLiabilities": "3556600000", "cashAndShortTermInvestments": "630000000", "commonStockSharesOutstanding": "346127000", "intangibleAssetsExcludingGoodwill": "553114000", "cashAndCashEquivalentsAtCarryingValue": "630000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-218750000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-22686000", "operatingCashflow": "168436000", "capitalExpenditures": "103811000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33138000", "cashflowFromInvestment": "-101635000", "stockBasedCompensation": "55968000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "244518000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4504571000, "cost_of_revenue": 2527230000, "gross_profit": 1977341000, "research_and_development": 197226000, "selling_general_admin": 1390022000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 41389000, "depreciation_amortisation": 244518000, "ebitda": 285907000, "interest_expense": 201044000, "interest_income": null, "other_non_operating": null, "pretax_income": -160426000, "tax_provision": 58324000, "effective_tax_rate": null, "net_income": -218750000, "net_income_continuing_ops": -213512000, "net_income_to_common": -218750000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 630000000, "short_term_investments": null, "net_receivables": 936359000, "inventory": 495500000, "other_current_assets": null, "total_current_assets": 2248000000, "net_ppe": null, "goodwill": 1390714000, "intangible_assets": 553114000, "goodwill_and_intangibles": 1943828000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3077200000, "total_assets": 5325200000, "short_term_debt": 74065000, "accounts_payable": 459357000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1276900000, "long_term_debt": 2846751000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3556600000, "total_liabilities": 4833500000, "total_debt": 2920816000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1413181000, "total_equity": 491700000, "shares_outstanding": 346127000, "operating_cash_flow": 168436000, "stock_based_compensation": 55968000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 103811000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -101635000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33138000, "free_cash_flow": 272247000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "41389000", "ebitda": "285907000", "netIncome": "-218750000", "grossProfit": "1977341000", "depreciation": "None", "totalRevenue": "4504571000", "costOfRevenue": "2527230000", "interestIncome": "6166000", "incomeBeforeTax": "-160426000", "interestExpense": "201044000", "operatingIncome": "37102000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "58324000", "reportedCurrency": "USD", "netInterestIncome": "-194878000", "nonInterestIncome": "None", "operatingExpenses": "1940239000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "197226000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2527230000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "244518000", "sellingGeneralAndAdministrative": "1390022000", "netIncomeFromContinuingOperations": "-213512000" }, "balance": { "goodwill": "1390714000", "inventory": "495500000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "5325200000", "longTermDebt": "2846751000", "shortTermDebt": "74065000", "treasuryStock": "-2318921000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "553114000", "reportedCurrency": "USD", "retainedEarnings": "1413181000", "totalLiabilities": "4833500000", "otherCurrentAssets": "186083000", "totalCurrentAssets": "2248000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "936359000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3077200000", "currentAccountsPayable": "459357000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "853326000", "shortLongTermDebtTotal": "3191669000", "totalShareholderEquity": "491700000", "capitalLeaseObligations": "344918000", "otherCurrentLiabilities": "695485000", "totalCurrentLiabilities": "1276900000", "otherNonCurrentLiabilities": "101206000", "totalNonCurrentLiabilities": "3556600000", "cashAndShortTermInvestments": "630000000", "commonStockSharesOutstanding": "346127000", "intangibleAssetsExcludingGoodwill": "553114000", "cashAndCashEquivalentsAtCarryingValue": "630000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-218750000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-22686000", "operatingCashflow": "168436000", "capitalExpenditures": "103811000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33138000", "cashflowFromInvestment": "-101635000", "stockBasedCompensation": "55968000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "244518000", "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": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "income_statement": { "revenue": 4514810000, "cost_of_revenue": 2716127000, "gross_profit": 1798683000, "ebit": -232993000, "ebitda": 38939000, "pretax_income": -417103000, "tax_provision": 116196000, "net_income": -533299000, "net_income_to_common": -533299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 594500000, "total_current_assets": 2352400000, "total_assets": 5243500000, "short_term_debt": 4200000, "long_term_debt": 2851723000, "total_debt": 2855923000, "total_liabilities": 4574000000, "total_equity": 669500000, "shares_outstanding": 345000000, "goodwill_and_intangibles": 1973952000 }, "cash_flow": { "operating_cash_flow": -27000000, "capital_expenditure": 152414000, "free_cash_flow": 125414000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116830, "ticker_id": 7051, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-232993000", "ebitda": "38939000", "netIncome": "-533299000", "grossProfit": "1798683000", "depreciation": "None", "totalRevenue": "4514810000", "costOfRevenue": "2716127000", "interestIncome": "6463000", "incomeBeforeTax": "-417103000", "interestExpense": "181886000", "operatingIncome": "-234349000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "116196000", "reportedCurrency": "USD", "netInterestIncome": "-175423000", "nonInterestIncome": "None", "operatingExpenses": "2033032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "205368000", "otherNonOperatingIncome": "-868000", "costofGoodsAndServicesSold": "2716127000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271932000", "sellingGeneralAndAdministrative": "1508744000", "netIncomeFromContinuingOperations": "-533299000" }, "balance": { "goodwill": "1386424000", "inventory": "542900000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "5243500000", "longTermDebt": "2851723000", "shortTermDebt": "4200000", "treasuryStock": "-2354617000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "587528000", "reportedCurrency": "USD", "retainedEarnings": "1629257000", "totalLiabilities": "4574000000", "otherCurrentAssets": "244900000", "totalCurrentAssets": "2352400000", "currentLongTermDebt": "4176000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "970100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2891000000", "currentAccountsPayable": "1238400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "657595000", "shortLongTermDebtTotal": "2855923000", "totalShareholderEquity": "669500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "710467000", "totalCurrentLiabilities": "1252600000", "otherNonCurrentLiabilities": "469669000", "totalNonCurrentLiabilities": "3321400000", "cashAndShortTermInvestments": "594500000", "commonStockSharesOutstanding": "345000000", "intangibleAssetsExcludingGoodwill": "587528000", "cashAndCashEquivalentsAtCarryingValue": "594500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-530993000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-53840000", "operatingCashflow": "-27000000", "capitalExpenditures": "152414000", "changeInReceivables": "72415000", "changeInExchangeRate": "-11508000", "cashflowFromFinancing": "-297000000", "cashflowFromInvestment": "-161000000", "stockBasedCompensation": "48915000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-484740000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "271932000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4514810000, "cost_of_revenue": 2716127000, "gross_profit": 1798683000, "research_and_development": 205368000, "selling_general_admin": 1508744000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -232993000, "depreciation_amortisation": 271932000, "ebitda": 38939000, "interest_expense": 181886000, "interest_income": null, "other_non_operating": null, "pretax_income": -417103000, "tax_provision": 116196000, "effective_tax_rate": null, "net_income": -533299000, "net_income_continuing_ops": -533299000, "net_income_to_common": -533299000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 594500000, "short_term_investments": null, "net_receivables": 970100000, "inventory": 542900000, "other_current_assets": null, "total_current_assets": 2352400000, "net_ppe": null, "goodwill": 1386424000, "intangible_assets": 587528000, "goodwill_and_intangibles": 1973952000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2891000000, "total_assets": 5243500000, "short_term_debt": 4200000, "accounts_payable": 1238400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1252600000, "long_term_debt": 2851723000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3321400000, "total_liabilities": 4574000000, "total_debt": 2855923000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1629257000, "total_equity": 669500000, "shares_outstanding": 345000000, "operating_cash_flow": -27000000, "stock_based_compensation": 48915000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 152414000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -161000000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -297000000, "free_cash_flow": 125414000, "net_change_in_cash": -484740000 }, "raw_data": { "income": { "ebit": "-232993000", "ebitda": "38939000", "netIncome": "-533299000", "grossProfit": "1798683000", "depreciation": "None", "totalRevenue": "4514810000", "costOfRevenue": "2716127000", "interestIncome": "6463000", "incomeBeforeTax": "-417103000", "interestExpense": "181886000", "operatingIncome": "-234349000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "116196000", "reportedCurrency": "USD", "netInterestIncome": "-175423000", "nonInterestIncome": "None", "operatingExpenses": "2033032000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "205368000", "otherNonOperatingIncome": "-868000", "costofGoodsAndServicesSold": "2716127000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "271932000", "sellingGeneralAndAdministrative": "1508744000", "netIncomeFromContinuingOperations": "-533299000" }, "balance": { "goodwill": "1386424000", "inventory": "542900000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "5243500000", "longTermDebt": "2851723000", "shortTermDebt": "4200000", "treasuryStock": "-2354617000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "587528000", "reportedCurrency": "USD", "retainedEarnings": "1629257000", "totalLiabilities": "4574000000", "otherCurrentAssets": "244900000", "totalCurrentAssets": "2352400000", "currentLongTermDebt": "4176000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "970100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2891000000", "currentAccountsPayable": "1238400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "657595000", "shortLongTermDebtTotal": "2855923000", "totalShareholderEquity": "669500000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "710467000", "totalCurrentLiabilities": "1252600000", "otherNonCurrentLiabilities": "469669000", "totalNonCurrentLiabilities": "3321400000", "cashAndShortTermInvestments": "594500000", "commonStockSharesOutstanding": "345000000", "intangibleAssetsExcludingGoodwill": "587528000", "cashAndCashEquivalentsAtCarryingValue": "594500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-530993000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-53840000", "operatingCashflow": "-27000000", "capitalExpenditures": "152414000", "changeInReceivables": "72415000", "changeInExchangeRate": "-11508000", "cashflowFromFinancing": "-297000000", "cashflowFromInvestment": "-161000000", "stockBasedCompensation": "48915000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-484740000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "271932000", "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": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "income_statement": { "revenue": 862171000, "cost_of_revenue": 481840000, "gross_profit": 380331000, "ebit": -84660000, "ebitda": -40701000, "pretax_income": 28580000, "tax_provision": -32400000, "net_income": 61000000, "net_income_to_common": 61000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 866000000, "total_current_assets": 2492000000, "total_assets": 6329600000, "short_term_debt": null, "long_term_debt": 2332793000, "total_debt": 2332793000, "total_liabilities": 4223200000, "total_equity": 2106400000, "shares_outstanding": 301000000, "goodwill_and_intangibles": 2070169000 }, "cash_flow": { "operating_cash_flow": -22943000, "capital_expenditure": 65109000, "free_cash_flow": 42166000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116793, "ticker_id": 7051, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-84660000", "ebitda": "-40701000", "netIncome": "61000000", "grossProfit": "380331000", "depreciation": "None", "totalRevenue": "862171000", "costOfRevenue": "481840000", "interestIncome": "10652000", "incomeBeforeTax": "28580000", "interestExpense": "31100000", "operatingIncome": "-84660000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-32400000", "reportedCurrency": "USD", "netInterestIncome": "-20431000", "nonInterestIncome": "None", "operatingExpenses": "464991000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "59937000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "481840000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43959000", "sellingGeneralAndAdministrative": "396054000", "netIncomeFromContinuingOperations": "61030000" }, "balance": { "goodwill": "1583900000", "inventory": "676900000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6329600000", "longTermDebt": "2332793000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "486269000", "reportedCurrency": "USD", "retainedEarnings": "4062492000", "totalLiabilities": "4223200000", "otherCurrentAssets": "262400000", "totalCurrentAssets": "2492000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "686700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3837600000", "currentAccountsPayable": "1194400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2595600000", "totalShareholderEquity": "2106400000", "capitalLeaseObligations": "342723000", "otherCurrentLiabilities": "-100000", "totalCurrentLiabilities": "1210600000", "otherNonCurrentLiabilities": "416952000", "totalNonCurrentLiabilities": "3012600000", "cashAndShortTermInvestments": "866000000", "commonStockSharesOutstanding": "301000000", "intangibleAssetsExcludingGoodwill": "486269000", "cashAndCashEquivalentsAtCarryingValue": "866000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61030000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-128386000", "operatingCashflow": "-22943000", "capitalExpenditures": "65109000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-208290000", "cashflowFromInvestment": "-143612000", "stockBasedCompensation": "12981000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43959000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 862171000, "cost_of_revenue": 481840000, "gross_profit": 380331000, "research_and_development": 59937000, "selling_general_admin": 396054000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -84660000, "depreciation_amortisation": 43959000, "ebitda": -40701000, "interest_expense": 31100000, "interest_income": null, "other_non_operating": null, "pretax_income": 28580000, "tax_provision": -32400000, "effective_tax_rate": null, "net_income": 61000000, "net_income_continuing_ops": 61030000, "net_income_to_common": 61000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 866000000, "short_term_investments": null, "net_receivables": 686700000, "inventory": 676900000, "other_current_assets": null, "total_current_assets": 2492000000, "net_ppe": null, "goodwill": 1583900000, "intangible_assets": 486269000, "goodwill_and_intangibles": 2070169000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3837600000, "total_assets": 6329600000, "short_term_debt": null, "accounts_payable": 1194400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1210600000, "long_term_debt": 2332793000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3012600000, "total_liabilities": 4223200000, "total_debt": 2332793000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4062492000, "total_equity": 2106400000, "shares_outstanding": 301000000, "operating_cash_flow": -22943000, "stock_based_compensation": 12981000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 65109000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -143612000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -208290000, "free_cash_flow": 42166000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-84660000", "ebitda": "-40701000", "netIncome": "61000000", "grossProfit": "380331000", "depreciation": "None", "totalRevenue": "862171000", "costOfRevenue": "481840000", "interestIncome": "10652000", "incomeBeforeTax": "28580000", "interestExpense": "31100000", "operatingIncome": "-84660000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "-32400000", "reportedCurrency": "USD", "netInterestIncome": "-20431000", "nonInterestIncome": "None", "operatingExpenses": "464991000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "59937000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "481840000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "43959000", "sellingGeneralAndAdministrative": "396054000", "netIncomeFromContinuingOperations": "61030000" }, "balance": { "goodwill": "1583900000", "inventory": "676900000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6329600000", "longTermDebt": "2332793000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "486269000", "reportedCurrency": "USD", "retainedEarnings": "4062492000", "totalLiabilities": "4223200000", "otherCurrentAssets": "262400000", "totalCurrentAssets": "2492000000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "686700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3837600000", "currentAccountsPayable": "1194400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2595600000", "totalShareholderEquity": "2106400000", "capitalLeaseObligations": "342723000", "otherCurrentLiabilities": "-100000", "totalCurrentLiabilities": "1210600000", "otherNonCurrentLiabilities": "416952000", "totalNonCurrentLiabilities": "3012600000", "cashAndShortTermInvestments": "866000000", "commonStockSharesOutstanding": "301000000", "intangibleAssetsExcludingGoodwill": "486269000", "cashAndCashEquivalentsAtCarryingValue": "866000000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61030000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-128386000", "operatingCashflow": "-22943000", "capitalExpenditures": "65109000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-208290000", "cashflowFromInvestment": "-143612000", "stockBasedCompensation": "12981000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "43959000", "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": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "income_statement": { "revenue": 1766500000, "cost_of_revenue": 954400000, "gross_profit": 812100000, "ebit": 154100000, "ebitda": 196146000, "pretax_income": 123400000, "tax_provision": 17200000, "net_income": 106200000, "net_income_to_common": 106200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1242900000, "total_current_assets": 3130800000, "total_assets": 6640400000, "short_term_debt": null, "long_term_debt": 2331675000, "total_debt": 2331675000, "total_liabilities": 4407400000, "total_equity": 2233000000, "shares_outstanding": 305900000, "goodwill_and_intangibles": 1727305000 }, "cash_flow": { "operating_cash_flow": 796599000, "capital_expenditure": 57149000, "free_cash_flow": 853748000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116794, "ticker_id": 7051, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "154100000", "ebitda": "196146000", "netIncome": "106200000", "grossProfit": "812100000", "depreciation": "None", "totalRevenue": "1766500000", "costOfRevenue": "954400000", "interestIncome": "7677000", "incomeBeforeTax": "123400000", "interestExpense": "30700000", "operatingIncome": "160500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "17200000", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "651600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "954400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42046000", "sellingGeneralAndAdministrative": "397100000", "netIncomeFromContinuingOperations": "106194000" }, "balance": { "goodwill": "1390200000", "inventory": "563100000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6640400000", "longTermDebt": "2331675000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "337105000", "reportedCurrency": "USD", "retainedEarnings": "4001462000", "totalLiabilities": "4407400000", "otherCurrentAssets": "227200000", "totalCurrentAssets": "3130800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1097600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3509600000", "currentAccountsPayable": "1428300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2868500000", "totalShareholderEquity": "2233000000", "capitalLeaseObligations": "351593000", "otherCurrentLiabilities": "1428300000", "totalCurrentLiabilities": "1458200000", "otherNonCurrentLiabilities": "349126000", "totalNonCurrentLiabilities": "2949200000", "cashAndShortTermInvestments": "1242900000", "commonStockSharesOutstanding": "305900000", "intangibleAssetsExcludingGoodwill": "337105000", "cashAndCashEquivalentsAtCarryingValue": "1242900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "306377000", "operatingCashflow": "796599000", "capitalExpenditures": "57149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157039000", "cashflowFromInvestment": "-57395000", "stockBasedCompensation": "18800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5546000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-3534000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1766500000, "cost_of_revenue": 954400000, "gross_profit": 812100000, "research_and_development": null, "selling_general_admin": 397100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 154100000, "depreciation_amortisation": 42046000, "ebitda": 196146000, "interest_expense": 30700000, "interest_income": null, "other_non_operating": null, "pretax_income": 123400000, "tax_provision": 17200000, "effective_tax_rate": null, "net_income": 106200000, "net_income_continuing_ops": 106194000, "net_income_to_common": 106200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1242900000, "short_term_investments": null, "net_receivables": 1097600000, "inventory": 563100000, "other_current_assets": null, "total_current_assets": 3130800000, "net_ppe": null, "goodwill": 1390200000, "intangible_assets": 337105000, "goodwill_and_intangibles": 1727305000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3509600000, "total_assets": 6640400000, "short_term_debt": null, "accounts_payable": 1428300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1458200000, "long_term_debt": 2331675000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2949200000, "total_liabilities": 4407400000, "total_debt": 2331675000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4001462000, "total_equity": 2233000000, "shares_outstanding": 305900000, "operating_cash_flow": 796599000, "stock_based_compensation": 18800000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57149000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -57395000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -157039000, "free_cash_flow": 853748000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "154100000", "ebitda": "196146000", "netIncome": "106200000", "grossProfit": "812100000", "depreciation": "None", "totalRevenue": "1766500000", "costOfRevenue": "954400000", "interestIncome": "7677000", "incomeBeforeTax": "123400000", "interestExpense": "30700000", "operatingIncome": "160500000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "17200000", "reportedCurrency": "USD", "netInterestIncome": "-23000000", "nonInterestIncome": "None", "operatingExpenses": "651600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "954400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "42046000", "sellingGeneralAndAdministrative": "397100000", "netIncomeFromContinuingOperations": "106194000" }, "balance": { "goodwill": "1390200000", "inventory": "563100000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "6640400000", "longTermDebt": "2331675000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "337105000", "reportedCurrency": "USD", "retainedEarnings": "4001462000", "totalLiabilities": "4407400000", "otherCurrentAssets": "227200000", "totalCurrentAssets": "3130800000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1097600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3509600000", "currentAccountsPayable": "1428300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2868500000", "totalShareholderEquity": "2233000000", "capitalLeaseObligations": "351593000", "otherCurrentLiabilities": "1428300000", "totalCurrentLiabilities": "1458200000", "otherNonCurrentLiabilities": "349126000", "totalNonCurrentLiabilities": "2949200000", "cashAndShortTermInvestments": "1242900000", "commonStockSharesOutstanding": "305900000", "intangibleAssetsExcludingGoodwill": "337105000", "cashAndCashEquivalentsAtCarryingValue": "1242900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "106200000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "306377000", "operatingCashflow": "796599000", "capitalExpenditures": "57149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-157039000", "cashflowFromInvestment": "-57395000", "stockBasedCompensation": "18800000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5546000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-3534000", "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": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "income_statement": { "revenue": 1736009000, "cost_of_revenue": 867756000, "gross_profit": 868253000, "ebit": 394621000, "ebitda": 436221000, "pretax_income": 365221000, "tax_provision": 86854000, "net_income": 278367000, "net_income_to_common": 278367000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 691893000, "total_current_assets": 3155663000, "total_assets": 6593430000, "short_term_debt": 681728000, "long_term_debt": 1738375000, "total_debt": 2420103000, "total_liabilities": 4332216000, "total_equity": 2261214000, "shares_outstanding": 322300000, "goodwill_and_intangibles": 1734524000 }, "cash_flow": { "operating_cash_flow": 71969000, "capital_expenditure": 48832000, "free_cash_flow": 120801000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116796, "ticker_id": 7051, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "394621000", "ebitda": "436221000", "netIncome": "278367000", "grossProfit": "868253000", "depreciation": "None", "totalRevenue": "1736009000", "costOfRevenue": "867756000", "interestIncome": "9027000", "incomeBeforeTax": "365221000", "interestExpense": "29400000", "operatingIncome": "379881000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "86854000", "reportedCurrency": "USD", "netInterestIncome": "-20389000", "nonInterestIncome": "None", "operatingExpenses": "488400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "54528000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "867756000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41600000", "sellingGeneralAndAdministrative": "370300000", "netIncomeFromContinuingOperations": "278358000" }, "balance": { "goodwill": "1389856000", "inventory": "826582000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "6593430000", "longTermDebt": "1738375000", "shortTermDebt": "681728000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "344668000", "reportedCurrency": "USD", "retainedEarnings": "3895269000", "totalLiabilities": "4332216000", "otherCurrentAssets": "246888000", "totalCurrentAssets": "3155663000", "currentLongTermDebt": "599249000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1390300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3437767000", "currentAccountsPayable": "492834000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2674779000", "totalShareholderEquity": "2261214000", "capitalLeaseObligations": "337155000", "otherCurrentLiabilities": "747266000", "totalCurrentLiabilities": "1974642000", "otherNonCurrentLiabilities": "364523000", "totalNonCurrentLiabilities": "2357574000", "cashAndShortTermInvestments": "691893000", "commonStockSharesOutstanding": "322300000", "intangibleAssetsExcludingGoodwill": "344668000", "cashAndCashEquivalentsAtCarryingValue": "691893000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "278357000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "21325000", "operatingCashflow": "71969000", "capitalExpenditures": "48832000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-203867000", "cashflowFromInvestment": "-42924000", "stockBasedCompensation": "22330000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-202474000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50911000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1736009000, "cost_of_revenue": 867756000, "gross_profit": 868253000, "research_and_development": 54528000, "selling_general_admin": 370300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 394621000, "depreciation_amortisation": 41600000, "ebitda": 436221000, "interest_expense": 29400000, "interest_income": null, "other_non_operating": null, "pretax_income": 365221000, "tax_provision": 86854000, "effective_tax_rate": null, "net_income": 278367000, "net_income_continuing_ops": 278358000, "net_income_to_common": 278367000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 691893000, "short_term_investments": null, "net_receivables": 1390300000, "inventory": 826582000, "other_current_assets": null, "total_current_assets": 3155663000, "net_ppe": null, "goodwill": 1389856000, "intangible_assets": 344668000, "goodwill_and_intangibles": 1734524000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3437767000, "total_assets": 6593430000, "short_term_debt": 681728000, "accounts_payable": 492834000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1974642000, "long_term_debt": 1738375000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2357574000, "total_liabilities": 4332216000, "total_debt": 2420103000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3895269000, "total_equity": 2261214000, "shares_outstanding": 322300000, "operating_cash_flow": 71969000, "stock_based_compensation": 22330000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 48832000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42924000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -203867000, "free_cash_flow": 120801000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "394621000", "ebitda": "436221000", "netIncome": "278367000", "grossProfit": "868253000", "depreciation": "None", "totalRevenue": "1736009000", "costOfRevenue": "867756000", "interestIncome": "9027000", "incomeBeforeTax": "365221000", "interestExpense": "29400000", "operatingIncome": "379881000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "86854000", "reportedCurrency": "USD", "netInterestIncome": "-20389000", "nonInterestIncome": "None", "operatingExpenses": "488400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "54528000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "867756000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "41600000", "sellingGeneralAndAdministrative": "370300000", "netIncomeFromContinuingOperations": "278358000" }, "balance": { "goodwill": "1389856000", "inventory": "826582000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "6593430000", "longTermDebt": "1738375000", "shortTermDebt": "681728000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "344668000", "reportedCurrency": "USD", "retainedEarnings": "3895269000", "totalLiabilities": "4332216000", "otherCurrentAssets": "246888000", "totalCurrentAssets": "3155663000", "currentLongTermDebt": "599249000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1390300000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3437767000", "currentAccountsPayable": "492834000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2674779000", "totalShareholderEquity": "2261214000", "capitalLeaseObligations": "337155000", "otherCurrentLiabilities": "747266000", "totalCurrentLiabilities": "1974642000", "otherNonCurrentLiabilities": "364523000", "totalNonCurrentLiabilities": "2357574000", "cashAndShortTermInvestments": "691893000", "commonStockSharesOutstanding": "322300000", "intangibleAssetsExcludingGoodwill": "344668000", "cashAndCashEquivalentsAtCarryingValue": "691893000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "278357000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "21325000", "operatingCashflow": "71969000", "capitalExpenditures": "48832000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-203867000", "cashflowFromInvestment": "-42924000", "stockBasedCompensation": "22330000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-202474000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50911000", "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": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "income_statement": { "revenue": 1018562000, "cost_of_revenue": 499611000, "gross_profit": 518951000, "ebit": 92281000, "ebitda": 152578000, "pretax_income": 69563000, "tax_provision": 16211000, "net_income": 53352000, "net_income_to_common": 53352000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 870452000, "total_current_assets": 2799041000, "total_assets": 6248895000, "short_term_debt": 679119000, "long_term_debt": 1737660000, "total_debt": 2416779000, "total_liabilities": 4077036000, "total_equity": 2171859000, "shares_outstanding": 325500000, "goodwill_and_intangibles": 1746319000 }, "cash_flow": { "operating_cash_flow": -300082000, "capital_expenditure": 39825000, "free_cash_flow": -260257000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116797, "ticker_id": 7051, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "92281000", "ebitda": "152578000", "netIncome": "53352000", "grossProfit": "518951000", "depreciation": "None", "totalRevenue": "1018562000", "costOfRevenue": "499611000", "interestIncome": "12365000", "incomeBeforeTax": "69563000", "interestExpense": "29354000", "operatingIncome": "78499000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "16211000", "reportedCurrency": "USD", "netInterestIncome": "-16989000", "nonInterestIncome": "None", "operatingExpenses": "440452000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49384000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "499611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60297000", "sellingGeneralAndAdministrative": "361328000", "netIncomeFromContinuingOperations": "53352000" }, "balance": { "goodwill": "1392093000", "inventory": "867898000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "6248895000", "longTermDebt": "1737660000", "shortTermDebt": "679119000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "354226000", "reportedCurrency": "USD", "retainedEarnings": "3616911000", "totalLiabilities": "4077036000", "otherCurrentAssets": "268196000", "totalCurrentAssets": "2799041000", "currentLongTermDebt": "598873000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "792495000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3449854000", "currentAccountsPayable": "419478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2681654000", "totalShareholderEquity": "2171859000", "capitalLeaseObligations": "345121000", "otherCurrentLiabilities": "623247000", "totalCurrentLiabilities": "1726054000", "otherNonCurrentLiabilities": "348447000", "totalNonCurrentLiabilities": "2350982000", "cashAndShortTermInvestments": "870452000", "commonStockSharesOutstanding": "325500000", "intangibleAssetsExcludingGoodwill": "354226000", "cashAndCashEquivalentsAtCarryingValue": "870452000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53352000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-177792000", "operatingCashflow": "-300082000", "capitalExpenditures": "39825000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60476000", "cashflowFromInvestment": "-23259000", "stockBasedCompensation": "18720000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60297000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1018562000, "cost_of_revenue": 499611000, "gross_profit": 518951000, "research_and_development": 49384000, "selling_general_admin": 361328000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 92281000, "depreciation_amortisation": 60297000, "ebitda": 152578000, "interest_expense": 29354000, "interest_income": null, "other_non_operating": null, "pretax_income": 69563000, "tax_provision": 16211000, "effective_tax_rate": null, "net_income": 53352000, "net_income_continuing_ops": 53352000, "net_income_to_common": 53352000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 870452000, "short_term_investments": null, "net_receivables": 792495000, "inventory": 867898000, "other_current_assets": null, "total_current_assets": 2799041000, "net_ppe": null, "goodwill": 1392093000, "intangible_assets": 354226000, "goodwill_and_intangibles": 1746319000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3449854000, "total_assets": 6248895000, "short_term_debt": 679119000, "accounts_payable": 419478000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1726054000, "long_term_debt": 1737660000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2350982000, "total_liabilities": 4077036000, "total_debt": 2416779000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3616911000, "total_equity": 2171859000, "shares_outstanding": 325500000, "operating_cash_flow": -300082000, "stock_based_compensation": 18720000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 39825000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -23259000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -60476000, "free_cash_flow": -260257000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "92281000", "ebitda": "152578000", "netIncome": "53352000", "grossProfit": "518951000", "depreciation": "None", "totalRevenue": "1018562000", "costOfRevenue": "499611000", "interestIncome": "12365000", "incomeBeforeTax": "69563000", "interestExpense": "29354000", "operatingIncome": "78499000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "16211000", "reportedCurrency": "USD", "netInterestIncome": "-16989000", "nonInterestIncome": "None", "operatingExpenses": "440452000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49384000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "499611000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60297000", "sellingGeneralAndAdministrative": "361328000", "netIncomeFromContinuingOperations": "53352000" }, "balance": { "goodwill": "1392093000", "inventory": "867898000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "6248895000", "longTermDebt": "1737660000", "shortTermDebt": "679119000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "354226000", "reportedCurrency": "USD", "retainedEarnings": "3616911000", "totalLiabilities": "4077036000", "otherCurrentAssets": "268196000", "totalCurrentAssets": "2799041000", "currentLongTermDebt": "598873000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "792495000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3449854000", "currentAccountsPayable": "419478000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2681654000", "totalShareholderEquity": "2171859000", "capitalLeaseObligations": "345121000", "otherCurrentLiabilities": "623247000", "totalCurrentLiabilities": "1726054000", "otherNonCurrentLiabilities": "348447000", "totalNonCurrentLiabilities": "2350982000", "cashAndShortTermInvestments": "870452000", "commonStockSharesOutstanding": "325500000", "intangibleAssetsExcludingGoodwill": "354226000", "cashAndCashEquivalentsAtCarryingValue": "870452000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "53352000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-177792000", "operatingCashflow": "-300082000", "capitalExpenditures": "39825000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-60476000", "cashflowFromInvestment": "-23259000", "stockBasedCompensation": "18720000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60297000", "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": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "income_statement": { "revenue": 826629000, "cost_of_revenue": 418533000, "gross_profit": 408096000, "ebit": -50068000, "ebitda": 10258000, "pretax_income": -70884000, "tax_provision": -30565000, "net_income": -40319000, "net_income_to_common": -40319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1243696000, "total_current_assets": 2786523000, "total_assets": 6206400000, "short_term_debt": 80808000, "long_term_debt": 2335442000, "total_debt": 2416250000, "total_liabilities": 4076860000, "total_equity": 2129580000, "shares_outstanding": 327500000, "goodwill_and_intangibles": 1740965000 }, "cash_flow": { "operating_cash_flow": 24814000, "capital_expenditure": 36194000, "free_cash_flow": 61008000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116798, "ticker_id": 7051, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-50068000", "ebitda": "10258000", "netIncome": "-40319000", "grossProfit": "408096000", "depreciation": "None", "totalRevenue": "826629000", "costOfRevenue": "418533000", "interestIncome": "15952000", "incomeBeforeTax": "-70884000", "interestExpense": "29234000", "operatingIncome": "-52980000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-30565000", "reportedCurrency": "USD", "netInterestIncome": "-13282000", "nonInterestIncome": "None", "operatingExpenses": "461076000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46793000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "418533000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60326000", "sellingGeneralAndAdministrative": "390878000", "netIncomeFromContinuingOperations": "-40319000" }, "balance": { "goodwill": "1385063000", "inventory": "658420000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "6206400000", "longTermDebt": "2335442000", "shortTermDebt": "80808000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "355902000", "reportedCurrency": "USD", "retainedEarnings": "3563559000", "totalLiabilities": "4076860000", "otherCurrentAssets": "251097000", "totalCurrentAssets": "2786523000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "633310000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3419917000", "currentAccountsPayable": "318315000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2680243000", "totalShareholderEquity": "2129580000", "capitalLeaseObligations": "344801000", "otherCurrentLiabilities": "732661000", "totalCurrentLiabilities": "1146800000", "otherNonCurrentLiabilities": "330641000", "totalNonCurrentLiabilities": "2930076000", "cashAndShortTermInvestments": "1243696000", "commonStockSharesOutstanding": "327500000", "intangibleAssetsExcludingGoodwill": "355902000", "cashAndCashEquivalentsAtCarryingValue": "1243696000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40319000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-149910000", "operatingCashflow": "24814000", "capitalExpenditures": "36194000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161918000", "cashflowFromInvestment": "-31322000", "stockBasedCompensation": "19904000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-160000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60326000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 826629000, "cost_of_revenue": 418533000, "gross_profit": 408096000, "research_and_development": 46793000, "selling_general_admin": 390878000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -50068000, "depreciation_amortisation": 60326000, "ebitda": 10258000, "interest_expense": 29234000, "interest_income": null, "other_non_operating": null, "pretax_income": -70884000, "tax_provision": -30565000, "effective_tax_rate": null, "net_income": -40319000, "net_income_continuing_ops": -40319000, "net_income_to_common": -40319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1243696000, "short_term_investments": null, "net_receivables": 633310000, "inventory": 658420000, "other_current_assets": null, "total_current_assets": 2786523000, "net_ppe": null, "goodwill": 1385063000, "intangible_assets": 355902000, "goodwill_and_intangibles": 1740965000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3419917000, "total_assets": 6206400000, "short_term_debt": 80808000, "accounts_payable": 318315000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1146800000, "long_term_debt": 2335442000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2930076000, "total_liabilities": 4076860000, "total_debt": 2416250000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3563559000, "total_equity": 2129580000, "shares_outstanding": 327500000, "operating_cash_flow": 24814000, "stock_based_compensation": 19904000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36194000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31322000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -161918000, "free_cash_flow": 61008000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-50068000", "ebitda": "10258000", "netIncome": "-40319000", "grossProfit": "408096000", "depreciation": "None", "totalRevenue": "826629000", "costOfRevenue": "418533000", "interestIncome": "15952000", "incomeBeforeTax": "-70884000", "interestExpense": "29234000", "operatingIncome": "-52980000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "-30565000", "reportedCurrency": "USD", "netInterestIncome": "-13282000", "nonInterestIncome": "None", "operatingExpenses": "461076000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46793000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "418533000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "60326000", "sellingGeneralAndAdministrative": "390878000", "netIncomeFromContinuingOperations": "-40319000" }, "balance": { "goodwill": "1385063000", "inventory": "658420000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "6206400000", "longTermDebt": "2335442000", "shortTermDebt": "80808000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "355902000", "reportedCurrency": "USD", "retainedEarnings": "3563559000", "totalLiabilities": "4076860000", "otherCurrentAssets": "251097000", "totalCurrentAssets": "2786523000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "633310000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3419917000", "currentAccountsPayable": "318315000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2680243000", "totalShareholderEquity": "2129580000", "capitalLeaseObligations": "344801000", "otherCurrentLiabilities": "732661000", "totalCurrentLiabilities": "1146800000", "otherNonCurrentLiabilities": "330641000", "totalNonCurrentLiabilities": "2930076000", "cashAndShortTermInvestments": "1243696000", "commonStockSharesOutstanding": "327500000", "intangibleAssetsExcludingGoodwill": "355902000", "cashAndCashEquivalentsAtCarryingValue": "1243696000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-40319000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-149910000", "operatingCashflow": "24814000", "capitalExpenditures": "36194000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-161918000", "cashflowFromInvestment": "-31322000", "stockBasedCompensation": "19904000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-160000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "60326000", "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": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "income_statement": { "revenue": 1646405000, "cost_of_revenue": 810939000, "gross_profit": 835466000, "ebit": 174579000, "ebitda": 233010000, "pretax_income": 151732000, "tax_provision": 10870000, "net_income": 140862000, "net_income_to_common": 140862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1387908000, "total_current_assets": 3126917000, "total_assets": 6544084000, "short_term_debt": 74755000, "long_term_debt": 2334351000, "total_debt": 2409106000, "total_liabilities": 4279959000, "total_equity": 2264125000, "shares_outstanding": 336400000, "goodwill_and_intangibles": 1742284000 }, "cash_flow": { "operating_cash_flow": 862149000, "capital_expenditure": 45685000, "free_cash_flow": 907834000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116799, "ticker_id": 7051, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "174579000", "ebitda": "233010000", "netIncome": "140862000", "grossProfit": "835466000", "depreciation": "None", "totalRevenue": "1646405000", "costOfRevenue": "810939000", "interestIncome": "12012000", "incomeBeforeTax": "151732000", "interestExpense": "29359000", "operatingIncome": "158252000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10870000", "reportedCurrency": "USD", "netInterestIncome": "-17347000", "nonInterestIncome": "None", "operatingExpenses": "677214000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "810939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58431000", "sellingGeneralAndAdministrative": "420010000", "netIncomeFromContinuingOperations": "140862000" }, "balance": { "goodwill": "1381721000", "inventory": "501732000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "6544084000", "longTermDebt": "2334351000", "shortTermDebt": "74755000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "360563000", "reportedCurrency": "USD", "retainedEarnings": "3603878000", "totalLiabilities": "4279959000", "otherCurrentAssets": "234099000", "totalCurrentAssets": "3126917000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1003178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3417167000", "currentAccountsPayable": "398983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2687280000", "totalShareholderEquity": "2264125000", "capitalLeaseObligations": "352929000", "otherCurrentLiabilities": "803955000", "totalCurrentLiabilities": "1315723000", "otherNonCurrentLiabilities": "351711000", "totalNonCurrentLiabilities": "2964236000", "cashAndShortTermInvestments": "1387908000", "commonStockSharesOutstanding": "336400000", "intangibleAssetsExcludingGoodwill": "360563000", "cashAndCashEquivalentsAtCarryingValue": "1387908000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "177435000", "operatingCashflow": "862149000", "capitalExpenditures": "45685000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135124000", "cashflowFromInvestment": "-37303000", "stockBasedCompensation": "21981000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-131693000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42800000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1646405000, "cost_of_revenue": 810939000, "gross_profit": 835466000, "research_and_development": null, "selling_general_admin": 420010000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 174579000, "depreciation_amortisation": 58431000, "ebitda": 233010000, "interest_expense": 29359000, "interest_income": null, "other_non_operating": null, "pretax_income": 151732000, "tax_provision": 10870000, "effective_tax_rate": null, "net_income": 140862000, "net_income_continuing_ops": 140862000, "net_income_to_common": 140862000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1387908000, "short_term_investments": null, "net_receivables": 1003178000, "inventory": 501732000, "other_current_assets": null, "total_current_assets": 3126917000, "net_ppe": null, "goodwill": 1381721000, "intangible_assets": 360563000, "goodwill_and_intangibles": 1742284000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3417167000, "total_assets": 6544084000, "short_term_debt": 74755000, "accounts_payable": 398983000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1315723000, "long_term_debt": 2334351000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2964236000, "total_liabilities": 4279959000, "total_debt": 2409106000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3603878000, "total_equity": 2264125000, "shares_outstanding": 336400000, "operating_cash_flow": 862149000, "stock_based_compensation": 21981000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45685000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -37303000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -135124000, "free_cash_flow": 907834000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "174579000", "ebitda": "233010000", "netIncome": "140862000", "grossProfit": "835466000", "depreciation": "None", "totalRevenue": "1646405000", "costOfRevenue": "810939000", "interestIncome": "12012000", "incomeBeforeTax": "151732000", "interestExpense": "29359000", "operatingIncome": "158252000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "10870000", "reportedCurrency": "USD", "netInterestIncome": "-17347000", "nonInterestIncome": "None", "operatingExpenses": "677214000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "810939000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58431000", "sellingGeneralAndAdministrative": "420010000", "netIncomeFromContinuingOperations": "140862000" }, "balance": { "goodwill": "1381721000", "inventory": "501732000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "6544084000", "longTermDebt": "2334351000", "shortTermDebt": "74755000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "360563000", "reportedCurrency": "USD", "retainedEarnings": "3603878000", "totalLiabilities": "4279959000", "otherCurrentAssets": "234099000", "totalCurrentAssets": "3126917000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1003178000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3417167000", "currentAccountsPayable": "398983000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2687280000", "totalShareholderEquity": "2264125000", "capitalLeaseObligations": "352929000", "otherCurrentLiabilities": "803955000", "totalCurrentLiabilities": "1315723000", "otherNonCurrentLiabilities": "351711000", "totalNonCurrentLiabilities": "2964236000", "cashAndShortTermInvestments": "1387908000", "commonStockSharesOutstanding": "336400000", "intangibleAssetsExcludingGoodwill": "360563000", "cashAndCashEquivalentsAtCarryingValue": "1387908000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "140800000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "177435000", "operatingCashflow": "862149000", "capitalExpenditures": "45685000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-135124000", "cashflowFromInvestment": "-37303000", "stockBasedCompensation": "21981000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-131693000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "42800000", "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": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "income_statement": { "revenue": 1843904000, "cost_of_revenue": 864908000, "gross_profit": 978996000, "ebit": 501052000, "ebitda": 563571000, "pretax_income": 478726000, "tax_provision": 106350000, "net_income": 372376000, "net_income_to_common": 372376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 723532000, "total_current_assets": 3180380000, "total_assets": 6513733000, "short_term_debt": 74871000, "long_term_debt": 2333260000, "total_debt": 2408131000, "total_liabilities": 4200787000, "total_equity": 2312946000, "shares_outstanding": 341216000, "goodwill_and_intangibles": 1763697000 }, "cash_flow": { "operating_cash_flow": 155822000, "capital_expenditure": 91490000, "free_cash_flow": 247312000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116801, "ticker_id": 7051, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "501052000", "ebitda": "563571000", "netIncome": "372376000", "grossProfit": "978996000", "depreciation": "None", "totalRevenue": "1843904000", "costOfRevenue": "864908000", "interestIncome": "9787000", "incomeBeforeTax": "478726000", "interestExpense": "29371000", "operatingIncome": "488341000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "106350000", "reportedCurrency": "USD", "netInterestIncome": "-19584000", "nonInterestIncome": "None", "operatingExpenses": "490655000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "95029000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "864908000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62519000", "sellingGeneralAndAdministrative": "385699000", "netIncomeFromContinuingOperations": "372376000" }, "balance": { "goodwill": "1388991000", "inventory": "737182000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "6513733000", "longTermDebt": "2333260000", "shortTermDebt": "74871000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "374706000", "reportedCurrency": "USD", "retainedEarnings": "3463016000", "totalLiabilities": "4200787000", "otherCurrentAssets": "242302000", "totalCurrentAssets": "3180380000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1477364000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3333353000", "currentAccountsPayable": "439203000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2637354000", "totalShareholderEquity": "2312946000", "capitalLeaseObligations": "304094000", "otherCurrentLiabilities": "728333000", "totalCurrentLiabilities": "1298619000", "otherNonCurrentLiabilities": "339685000", "totalNonCurrentLiabilities": "2902168000", "cashAndShortTermInvestments": "723532000", "commonStockSharesOutstanding": "341216000", "intangibleAssetsExcludingGoodwill": "374706000", "cashAndCashEquivalentsAtCarryingValue": "723532000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "372376000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "53953000", "operatingCashflow": "155822000", "capitalExpenditures": "91490000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74209000", "cashflowFromInvestment": "-79042000", "stockBasedCompensation": "19685000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68321000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62519000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1843904000, "cost_of_revenue": 864908000, "gross_profit": 978996000, "research_and_development": 95029000, "selling_general_admin": 385699000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 501052000, "depreciation_amortisation": 62519000, "ebitda": 563571000, "interest_expense": 29371000, "interest_income": null, "other_non_operating": null, "pretax_income": 478726000, "tax_provision": 106350000, "effective_tax_rate": null, "net_income": 372376000, "net_income_continuing_ops": 372376000, "net_income_to_common": 372376000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 723532000, "short_term_investments": null, "net_receivables": 1477364000, "inventory": 737182000, "other_current_assets": null, "total_current_assets": 3180380000, "net_ppe": null, "goodwill": 1388991000, "intangible_assets": 374706000, "goodwill_and_intangibles": 1763697000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3333353000, "total_assets": 6513733000, "short_term_debt": 74871000, "accounts_payable": 439203000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1298619000, "long_term_debt": 2333260000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2902168000, "total_liabilities": 4200787000, "total_debt": 2408131000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3463016000, "total_equity": 2312946000, "shares_outstanding": 341216000, "operating_cash_flow": 155822000, "stock_based_compensation": 19685000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 91490000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -79042000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -74209000, "free_cash_flow": 247312000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "501052000", "ebitda": "563571000", "netIncome": "372376000", "grossProfit": "978996000", "depreciation": "None", "totalRevenue": "1843904000", "costOfRevenue": "864908000", "interestIncome": "9787000", "incomeBeforeTax": "478726000", "interestExpense": "29371000", "operatingIncome": "488341000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "106350000", "reportedCurrency": "USD", "netInterestIncome": "-19584000", "nonInterestIncome": "None", "operatingExpenses": "490655000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "95029000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "864908000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "62519000", "sellingGeneralAndAdministrative": "385699000", "netIncomeFromContinuingOperations": "372376000" }, "balance": { "goodwill": "1388991000", "inventory": "737182000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "6513733000", "longTermDebt": "2333260000", "shortTermDebt": "74871000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "374706000", "reportedCurrency": "USD", "retainedEarnings": "3463016000", "totalLiabilities": "4200787000", "otherCurrentAssets": "242302000", "totalCurrentAssets": "3180380000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1477364000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3333353000", "currentAccountsPayable": "439203000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2637354000", "totalShareholderEquity": "2312946000", "capitalLeaseObligations": "304094000", "otherCurrentLiabilities": "728333000", "totalCurrentLiabilities": "1298619000", "otherNonCurrentLiabilities": "339685000", "totalNonCurrentLiabilities": "2902168000", "cashAndShortTermInvestments": "723532000", "commonStockSharesOutstanding": "341216000", "intangibleAssetsExcludingGoodwill": "374706000", "cashAndCashEquivalentsAtCarryingValue": "723532000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "372376000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "53953000", "operatingCashflow": "155822000", "capitalExpenditures": "91490000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-74209000", "cashflowFromInvestment": "-79042000", "stockBasedCompensation": "19685000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-68321000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "62519000", "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": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "income_statement": { "revenue": 1079728000, "cost_of_revenue": 548992000, "gross_profit": 530736000, "ebit": 89495000, "ebitda": 157919000, "pretax_income": 66056000, "tax_provision": 9196000, "net_income": 56860000, "net_income_to_common": 56860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 722410000, "total_current_assets": 2604370000, "total_assets": 5905820000, "short_term_debt": 75842000, "long_term_debt": 2332169000, "total_debt": 2408011000, "total_liabilities": 3932687000, "total_equity": 1973133000, "shares_outstanding": 344409000, "goodwill_and_intangibles": 1760074000 }, "cash_flow": { "operating_cash_flow": -252900000, "capital_expenditure": 34973000, "free_cash_flow": -217927000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116802, "ticker_id": 7051, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89495000", "ebitda": "157919000", "netIncome": "56860000", "grossProfit": "530736000", "depreciation": "None", "totalRevenue": "1079728000", "costOfRevenue": "548992000", "interestIncome": "12398000", "incomeBeforeTax": "66056000", "interestExpense": "29984000", "operatingIncome": "83207000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9196000", "reportedCurrency": "USD", "netInterestIncome": "-17586000", "nonInterestIncome": "None", "operatingExpenses": "447529000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47419000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "548992000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68424000", "sellingGeneralAndAdministrative": "373810000", "netIncomeFromContinuingOperations": "56860000" }, "balance": { "goodwill": "1383406000", "inventory": "776863000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "5905820000", "longTermDebt": "2332169000", "shortTermDebt": "75842000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "376668000", "reportedCurrency": "USD", "retainedEarnings": "3090640000", "totalLiabilities": "3932687000", "otherCurrentAssets": "265678000", "totalCurrentAssets": "2604370000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "839419000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3301450000", "currentAccountsPayable": "377092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2651217000", "totalShareholderEquity": "1973133000", "capitalLeaseObligations": "319048000", "otherCurrentLiabilities": "503987000", "totalCurrentLiabilities": "1011163000", "otherNonCurrentLiabilities": "346149000", "totalNonCurrentLiabilities": "2921524000", "cashAndShortTermInvestments": "722410000", "commonStockSharesOutstanding": "344409000", "intangibleAssetsExcludingGoodwill": "376668000", "cashAndCashEquivalentsAtCarryingValue": "722410000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56860000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-132189000", "operatingCashflow": "-252900000", "capitalExpenditures": "34973000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108691000", "cashflowFromInvestment": "-44264000", "stockBasedCompensation": "19834000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99987000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68424000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1079728000, "cost_of_revenue": 548992000, "gross_profit": 530736000, "research_and_development": 47419000, "selling_general_admin": 373810000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89495000, "depreciation_amortisation": 68424000, "ebitda": 157919000, "interest_expense": 29984000, "interest_income": null, "other_non_operating": null, "pretax_income": 66056000, "tax_provision": 9196000, "effective_tax_rate": null, "net_income": 56860000, "net_income_continuing_ops": 56860000, "net_income_to_common": 56860000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 722410000, "short_term_investments": null, "net_receivables": 839419000, "inventory": 776863000, "other_current_assets": null, "total_current_assets": 2604370000, "net_ppe": null, "goodwill": 1383406000, "intangible_assets": 376668000, "goodwill_and_intangibles": 1760074000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3301450000, "total_assets": 5905820000, "short_term_debt": 75842000, "accounts_payable": 377092000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1011163000, "long_term_debt": 2332169000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2921524000, "total_liabilities": 3932687000, "total_debt": 2408011000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3090640000, "total_equity": 1973133000, "shares_outstanding": 344409000, "operating_cash_flow": -252900000, "stock_based_compensation": 19834000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 34973000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -44264000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -108691000, "free_cash_flow": -217927000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "89495000", "ebitda": "157919000", "netIncome": "56860000", "grossProfit": "530736000", "depreciation": "None", "totalRevenue": "1079728000", "costOfRevenue": "548992000", "interestIncome": "12398000", "incomeBeforeTax": "66056000", "interestExpense": "29984000", "operatingIncome": "83207000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "9196000", "reportedCurrency": "USD", "netInterestIncome": "-17586000", "nonInterestIncome": "None", "operatingExpenses": "447529000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47419000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "548992000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "68424000", "sellingGeneralAndAdministrative": "373810000", "netIncomeFromContinuingOperations": "56860000" }, "balance": { "goodwill": "1383406000", "inventory": "776863000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "5905820000", "longTermDebt": "2332169000", "shortTermDebt": "75842000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "376668000", "reportedCurrency": "USD", "retainedEarnings": "3090640000", "totalLiabilities": "3932687000", "otherCurrentAssets": "265678000", "totalCurrentAssets": "2604370000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "839419000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3301450000", "currentAccountsPayable": "377092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2651217000", "totalShareholderEquity": "1973133000", "capitalLeaseObligations": "319048000", "otherCurrentLiabilities": "503987000", "totalCurrentLiabilities": "1011163000", "otherNonCurrentLiabilities": "346149000", "totalNonCurrentLiabilities": "2921524000", "cashAndShortTermInvestments": "722410000", "commonStockSharesOutstanding": "344409000", "intangibleAssetsExcludingGoodwill": "376668000", "cashAndCashEquivalentsAtCarryingValue": "722410000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56860000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-132189000", "operatingCashflow": "-252900000", "capitalExpenditures": "34973000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-108691000", "cashflowFromInvestment": "-44264000", "stockBasedCompensation": "19834000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99987000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "68424000", "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": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "income_statement": { "revenue": 809508000, "cost_of_revenue": 420638000, "gross_profit": 388870000, "ebit": -23849000, "ebitda": 32726000, "pretax_income": -49071000, "tax_provision": -20790000, "net_income": -28281000, "net_income_to_common": -28281000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1130223000, "total_current_assets": 2735496000, "total_assets": 6065372000, "short_term_debt": 76976000, "long_term_debt": 2331078000, "total_debt": 2408054000, "total_liabilities": 4040060000, "total_equity": 2025312000, "shares_outstanding": 346888000, "goodwill_and_intangibles": 1768063000 }, "cash_flow": { "operating_cash_flow": 35495000, "capital_expenditure": 30472000, "free_cash_flow": 65967000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116803, "ticker_id": 7051, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-23849000", "ebitda": "32726000", "netIncome": "-28281000", "grossProfit": "388870000", "depreciation": "None", "totalRevenue": "809508000", "costOfRevenue": "420638000", "interestIncome": "17282000", "incomeBeforeTax": "-49071000", "interestExpense": "30059000", "operatingIncome": "-35518000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-20790000", "reportedCurrency": "USD", "netInterestIncome": "-12777000", "nonInterestIncome": "None", "operatingExpenses": "424388000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47610000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "420638000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56575000", "sellingGeneralAndAdministrative": "352947000", "netIncomeFromContinuingOperations": "-28281000" }, "balance": { "goodwill": "1383757000", "inventory": "669335000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "6065372000", "longTermDebt": "2331078000", "shortTermDebt": "76976000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "384306000", "reportedCurrency": "USD", "retainedEarnings": "3033780000", "totalLiabilities": "4040060000", "otherCurrentAssets": "262668000", "totalCurrentAssets": "2735496000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "673270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3329876000", "currentAccountsPayable": "315346000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2664254000", "totalShareholderEquity": "2025312000", "capitalLeaseObligations": "256200000", "otherCurrentLiabilities": "691864000", "totalCurrentLiabilities": "1099111000", "otherNonCurrentLiabilities": "353671000", "totalNonCurrentLiabilities": "2940948999", "cashAndShortTermInvestments": "1130223000", "commonStockSharesOutstanding": "346888000", "intangibleAssetsExcludingGoodwill": "384306000", "cashAndCashEquivalentsAtCarryingValue": "1130223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28281000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-123718000", "operatingCashflow": "35495000", "capitalExpenditures": "30472000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131328000", "cashflowFromInvestment": "-28434000", "stockBasedCompensation": "17929000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56575000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 809508000, "cost_of_revenue": 420638000, "gross_profit": 388870000, "research_and_development": 47610000, "selling_general_admin": 352947000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -23849000, "depreciation_amortisation": 56575000, "ebitda": 32726000, "interest_expense": 30059000, "interest_income": null, "other_non_operating": null, "pretax_income": -49071000, "tax_provision": -20790000, "effective_tax_rate": null, "net_income": -28281000, "net_income_continuing_ops": -28281000, "net_income_to_common": -28281000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1130223000, "short_term_investments": null, "net_receivables": 673270000, "inventory": 669335000, "other_current_assets": null, "total_current_assets": 2735496000, "net_ppe": null, "goodwill": 1383757000, "intangible_assets": 384306000, "goodwill_and_intangibles": 1768063000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3329876000, "total_assets": 6065372000, "short_term_debt": 76976000, "accounts_payable": 315346000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1099111000, "long_term_debt": 2331078000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2940948999, "total_liabilities": 4040060000, "total_debt": 2408054000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3033780000, "total_equity": 2025312000, "shares_outstanding": 346888000, "operating_cash_flow": 35495000, "stock_based_compensation": 17929000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30472000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28434000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -131328000, "free_cash_flow": 65967000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-23849000", "ebitda": "32726000", "netIncome": "-28281000", "grossProfit": "388870000", "depreciation": "None", "totalRevenue": "809508000", "costOfRevenue": "420638000", "interestIncome": "17282000", "incomeBeforeTax": "-49071000", "interestExpense": "30059000", "operatingIncome": "-35518000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "-20790000", "reportedCurrency": "USD", "netInterestIncome": "-12777000", "nonInterestIncome": "None", "operatingExpenses": "424388000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "47610000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "420638000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56575000", "sellingGeneralAndAdministrative": "352947000", "netIncomeFromContinuingOperations": "-28281000" }, "balance": { "goodwill": "1383757000", "inventory": "669335000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "6065372000", "longTermDebt": "2331078000", "shortTermDebt": "76976000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "384306000", "reportedCurrency": "USD", "retainedEarnings": "3033780000", "totalLiabilities": "4040060000", "otherCurrentAssets": "262668000", "totalCurrentAssets": "2735496000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "673270000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3329876000", "currentAccountsPayable": "315346000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2664254000", "totalShareholderEquity": "2025312000", "capitalLeaseObligations": "256200000", "otherCurrentLiabilities": "691864000", "totalCurrentLiabilities": "1099111000", "otherNonCurrentLiabilities": "353671000", "totalNonCurrentLiabilities": "2940948999", "cashAndShortTermInvestments": "1130223000", "commonStockSharesOutstanding": "346888000", "intangibleAssetsExcludingGoodwill": "384306000", "cashAndCashEquivalentsAtCarryingValue": "1130223000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-28281000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-123718000", "operatingCashflow": "35495000", "capitalExpenditures": "30472000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-131328000", "cashflowFromInvestment": "-28434000", "stockBasedCompensation": "17929000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-99999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56575000", "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": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "income_statement": { "revenue": 1620688000, "cost_of_revenue": 830499000, "gross_profit": 790189000, "ebit": 146209000, "ebitda": 242778000, "pretax_income": 120026000, "tax_provision": -27292000, "net_income": 147318000, "net_income_to_common": 147318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1261363000, "total_current_assets": 3122347000, "total_assets": 6435822000, "short_term_debt": 77254000, "long_term_debt": 2329986000, "total_debt": 2407240000, "total_liabilities": 4286609000, "total_equity": 2149213000, "shares_outstanding": 353500000, "goodwill_and_intangibles": 1777551000 }, "cash_flow": { "operating_cash_flow": 949432000, "capital_expenditure": 42762000, "free_cash_flow": 992194000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116804, "ticker_id": 7051, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "146209000", "ebitda": "242778000", "netIncome": "147318000", "grossProfit": "790189000", "depreciation": "None", "totalRevenue": "1620688000", "costOfRevenue": "830499000", "interestIncome": "9829000", "incomeBeforeTax": "120026000", "interestExpense": "31300000", "operatingIncome": "140063000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-27292000", "reportedCurrency": "USD", "netInterestIncome": "-21471000", "nonInterestIncome": "None", "operatingExpenses": "650126000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "50284000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "830499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96569000", "sellingGeneralAndAdministrative": "415677000", "netIncomeFromContinuingOperations": "147318000" }, "balance": { "goodwill": "1384512000", "inventory": "571609000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "6435822000", "longTermDebt": "2329986000", "shortTermDebt": "77254000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "393039000", "reportedCurrency": "USD", "retainedEarnings": "3062061000", "totalLiabilities": "4286609000", "otherCurrentAssets": "207548000", "totalCurrentAssets": "3122347000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1081827000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3313475000", "currentAccountsPayable": "442286000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2666788000", "totalShareholderEquity": "2149213000", "capitalLeaseObligations": "259548000", "otherCurrentLiabilities": "789029000", "totalCurrentLiabilities": "1342480000", "otherNonCurrentLiabilities": "354595000", "totalNonCurrentLiabilities": "2944129000", "cashAndShortTermInvestments": "1261363000", "commonStockSharesOutstanding": "353500000", "intangibleAssetsExcludingGoodwill": "393039000", "cashAndCashEquivalentsAtCarryingValue": "1261363000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "218608000", "operatingCashflow": "949432000", "capitalExpenditures": "42762000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107116000", "cashflowFromInvestment": "-48506000", "stockBasedCompensation": "30909000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93156000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1620688000, "cost_of_revenue": 830499000, "gross_profit": 790189000, "research_and_development": 50284000, "selling_general_admin": 415677000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 146209000, "depreciation_amortisation": 96569000, "ebitda": 242778000, "interest_expense": 31300000, "interest_income": null, "other_non_operating": null, "pretax_income": 120026000, "tax_provision": -27292000, "effective_tax_rate": null, "net_income": 147318000, "net_income_continuing_ops": 147318000, "net_income_to_common": 147318000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1261363000, "short_term_investments": null, "net_receivables": 1081827000, "inventory": 571609000, "other_current_assets": null, "total_current_assets": 3122347000, "net_ppe": null, "goodwill": 1384512000, "intangible_assets": 393039000, "goodwill_and_intangibles": 1777551000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3313475000, "total_assets": 6435822000, "short_term_debt": 77254000, "accounts_payable": 442286000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1342480000, "long_term_debt": 2329986000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2944129000, "total_liabilities": 4286609000, "total_debt": 2407240000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3062061000, "total_equity": 2149213000, "shares_outstanding": 353500000, "operating_cash_flow": 949432000, "stock_based_compensation": 30909000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42762000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48506000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -107116000, "free_cash_flow": 992194000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "146209000", "ebitda": "242778000", "netIncome": "147318000", "grossProfit": "790189000", "depreciation": "None", "totalRevenue": "1620688000", "costOfRevenue": "830499000", "interestIncome": "9829000", "incomeBeforeTax": "120026000", "interestExpense": "31300000", "operatingIncome": "140063000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-27292000", "reportedCurrency": "USD", "netInterestIncome": "-21471000", "nonInterestIncome": "None", "operatingExpenses": "650126000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "50284000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "830499000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "96569000", "sellingGeneralAndAdministrative": "415677000", "netIncomeFromContinuingOperations": "147318000" }, "balance": { "goodwill": "1384512000", "inventory": "571609000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "6435822000", "longTermDebt": "2329986000", "shortTermDebt": "77254000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "393039000", "reportedCurrency": "USD", "retainedEarnings": "3062061000", "totalLiabilities": "4286609000", "otherCurrentAssets": "207548000", "totalCurrentAssets": "3122347000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1081827000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3313475000", "currentAccountsPayable": "442286000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2666788000", "totalShareholderEquity": "2149213000", "capitalLeaseObligations": "259548000", "otherCurrentLiabilities": "789029000", "totalCurrentLiabilities": "1342480000", "otherNonCurrentLiabilities": "354595000", "totalNonCurrentLiabilities": "2944129000", "cashAndShortTermInvestments": "1261363000", "commonStockSharesOutstanding": "353500000", "intangibleAssetsExcludingGoodwill": "393039000", "cashAndCashEquivalentsAtCarryingValue": "1261363000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "147300000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "218608000", "operatingCashflow": "949432000", "capitalExpenditures": "42762000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-107116000", "cashflowFromInvestment": "-48506000", "stockBasedCompensation": "30909000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-93156000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "44700000", "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": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "income_statement": { "revenue": 1918788000, "cost_of_revenue": 940854000, "gross_profit": 977934000, "ebit": 480818000, "ebitda": 538500000, "pretax_income": 455661000, "tax_provision": 309342000, "net_income": 146319000, "net_income_to_common": 146319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 455735000, "total_current_assets": 3042099000, "total_assets": 6244554000, "short_term_debt": 76021000, "long_term_debt": 2328900000, "total_debt": 2404921000, "total_liabilities": 4209087999, "total_equity": 2035466000, "shares_outstanding": 357474000, "goodwill_and_intangibles": 1777863000 }, "cash_flow": { "operating_cash_flow": 245940000, "capital_expenditure": 44097000, "free_cash_flow": 290037000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116806, "ticker_id": 7051, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "480818000", "ebitda": "538500000", "netIncome": "146319000", "grossProfit": "977934000", "depreciation": "None", "totalRevenue": "1918788000", "costOfRevenue": "940854000", "interestIncome": "4600000", "incomeBeforeTax": "455661000", "interestExpense": "30716000", "operatingIncome": "473858000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "309342000", "reportedCurrency": "USD", "netInterestIncome": "-26100000", "nonInterestIncome": "None", "operatingExpenses": "504076000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49781000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "940854000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57682000", "sellingGeneralAndAdministrative": "379811000", "netIncomeFromContinuingOperations": "146400000" }, "balance": { "goodwill": "1380042000", "inventory": "790521000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "6244554000", "longTermDebt": "2328900000", "shortTermDebt": "76021000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "397821000", "reportedCurrency": "USD", "retainedEarnings": "2914744000", "totalLiabilities": "4209087999", "otherCurrentAssets": "224796000", "totalCurrentAssets": "3042099000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1571047000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3202455000", "currentAccountsPayable": "450109000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2639617000", "totalShareholderEquity": "2035466000", "capitalLeaseObligations": "234700000", "otherCurrentLiabilities": "727060000", "totalCurrentLiabilities": "1304556000", "otherNonCurrentLiabilities": "340900000", "totalNonCurrentLiabilities": "2904531999", "cashAndShortTermInvestments": "455735000", "commonStockSharesOutstanding": "357474000", "intangibleAssetsExcludingGoodwill": "397821000", "cashAndCashEquivalentsAtCarryingValue": "455735000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146319000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "146606000", "operatingCashflow": "245940000", "capitalExpenditures": "44097000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48072000", "cashflowFromInvestment": "-31924000", "stockBasedCompensation": "15492000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57682000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1918788000, "cost_of_revenue": 940854000, "gross_profit": 977934000, "research_and_development": 49781000, "selling_general_admin": 379811000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 480818000, "depreciation_amortisation": 57682000, "ebitda": 538500000, "interest_expense": 30716000, "interest_income": null, "other_non_operating": null, "pretax_income": 455661000, "tax_provision": 309342000, "effective_tax_rate": null, "net_income": 146319000, "net_income_continuing_ops": 146400000, "net_income_to_common": 146319000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 455735000, "short_term_investments": null, "net_receivables": 1571047000, "inventory": 790521000, "other_current_assets": null, "total_current_assets": 3042099000, "net_ppe": null, "goodwill": 1380042000, "intangible_assets": 397821000, "goodwill_and_intangibles": 1777863000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3202455000, "total_assets": 6244554000, "short_term_debt": 76021000, "accounts_payable": 450109000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1304556000, "long_term_debt": 2328900000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2904531999, "total_liabilities": 4209087999, "total_debt": 2404921000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2914744000, "total_equity": 2035466000, "shares_outstanding": 357474000, "operating_cash_flow": 245940000, "stock_based_compensation": 15492000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 44097000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31924000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -48072000, "free_cash_flow": 290037000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "480818000", "ebitda": "538500000", "netIncome": "146319000", "grossProfit": "977934000", "depreciation": "None", "totalRevenue": "1918788000", "costOfRevenue": "940854000", "interestIncome": "4600000", "incomeBeforeTax": "455661000", "interestExpense": "30716000", "operatingIncome": "473858000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "309342000", "reportedCurrency": "USD", "netInterestIncome": "-26100000", "nonInterestIncome": "None", "operatingExpenses": "504076000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49781000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "940854000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57682000", "sellingGeneralAndAdministrative": "379811000", "netIncomeFromContinuingOperations": "146400000" }, "balance": { "goodwill": "1380042000", "inventory": "790521000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "6244554000", "longTermDebt": "2328900000", "shortTermDebt": "76021000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "397821000", "reportedCurrency": "USD", "retainedEarnings": "2914744000", "totalLiabilities": "4209087999", "otherCurrentAssets": "224796000", "totalCurrentAssets": "3042099000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "1571047000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3202455000", "currentAccountsPayable": "450109000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2639617000", "totalShareholderEquity": "2035466000", "capitalLeaseObligations": "234700000", "otherCurrentLiabilities": "727060000", "totalCurrentLiabilities": "1304556000", "otherNonCurrentLiabilities": "340900000", "totalNonCurrentLiabilities": "2904531999", "cashAndShortTermInvestments": "455735000", "commonStockSharesOutstanding": "357474000", "intangibleAssetsExcludingGoodwill": "397821000", "cashAndCashEquivalentsAtCarryingValue": "455735000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146319000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "146606000", "operatingCashflow": "245940000", "capitalExpenditures": "44097000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-48072000", "cashflowFromInvestment": "-31924000", "stockBasedCompensation": "15492000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-59999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57682000", "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": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "income_statement": { "revenue": 1087164000, "cost_of_revenue": 597358000, "gross_profit": 489806000, "ebit": 69243000, "ebitda": 121508000, "pretax_income": 41611000, "tax_provision": 14424000, "net_income": 27187000, "net_income_to_common": 27187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 299918000, "total_current_assets": 2423735000, "total_assets": 5897844000, "short_term_debt": 76795000, "long_term_debt": 2327800000, "total_debt": 2404595000, "total_liabilities": 3935470000, "total_equity": 1962374000, "shares_outstanding": 357214000, "goodwill_and_intangibles": 1796004000 }, "cash_flow": { "operating_cash_flow": -119201000, "capital_expenditure": 30449000, "free_cash_flow": -88752000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 116807, "ticker_id": 7051, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T21:58:36.548165+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69243000", "ebitda": "121508000", "netIncome": "27187000", "grossProfit": "489806000", "depreciation": "None", "totalRevenue": "1087164000", "costOfRevenue": "597358000", "interestIncome": "4300000", "incomeBeforeTax": "41611000", "interestExpense": "30642000", "operatingIncome": "62775000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "14424000", "reportedCurrency": "USD", "netInterestIncome": "-26300000", "nonInterestIncome": "None", "operatingExpenses": "427031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49782000", "otherNonOperatingIncome": "9478000", "costofGoodsAndServicesSold": "597358000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52265000", "sellingGeneralAndAdministrative": "337005000", "netIncomeFromContinuingOperations": "27200000" }, "balance": { "goodwill": "1384245000", "inventory": "971614000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "5897844000", "longTermDebt": "2327800000", "shortTermDebt": "76795000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "411759000", "reportedCurrency": "USD", "retainedEarnings": "2768425000", "totalLiabilities": "3935470000", "otherCurrentAssets": "261321000", "totalCurrentAssets": "2423735000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "890882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3474109000", "currentAccountsPayable": "365580000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "464111000", "shortLongTermDebtTotal": "2648370000", "totalShareholderEquity": "1962374000", "capitalLeaseObligations": "243800000", "otherCurrentLiabilities": "525422000", "totalCurrentLiabilities": "1031081000", "otherNonCurrentLiabilities": "332700000", "totalNonCurrentLiabilities": "2904389000", "cashAndShortTermInvestments": "299918000", "commonStockSharesOutstanding": "357214000", "intangibleAssetsExcludingGoodwill": "411759000", "cashAndCashEquivalentsAtCarryingValue": "299918000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27186000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-20743000", "operatingCashflow": "-119201000", "capitalExpenditures": "30449000", "changeInReceivables": "-210681000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18170000", "cashflowFromInvestment": "-19477000", "stockBasedCompensation": "19990000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-156848000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15875000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52265000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1087164000, "cost_of_revenue": 597358000, "gross_profit": 489806000, "research_and_development": 49782000, "selling_general_admin": 337005000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69243000, "depreciation_amortisation": 52265000, "ebitda": 121508000, "interest_expense": 30642000, "interest_income": null, "other_non_operating": null, "pretax_income": 41611000, "tax_provision": 14424000, "effective_tax_rate": null, "net_income": 27187000, "net_income_continuing_ops": 27200000, "net_income_to_common": 27187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 299918000, "short_term_investments": null, "net_receivables": 890882000, "inventory": 971614000, "other_current_assets": null, "total_current_assets": 2423735000, "net_ppe": null, "goodwill": 1384245000, "intangible_assets": 411759000, "goodwill_and_intangibles": 1796004000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3474109000, "total_assets": 5897844000, "short_term_debt": 76795000, "accounts_payable": 365580000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1031081000, "long_term_debt": 2327800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2904389000, "total_liabilities": 3935470000, "total_debt": 2404595000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2768425000, "total_equity": 1962374000, "shares_outstanding": 357214000, "operating_cash_flow": -119201000, "stock_based_compensation": 19990000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 30449000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19477000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -18170000, "free_cash_flow": -88752000, "net_change_in_cash": -156848000 }, "raw_data": { "income": { "ebit": "69243000", "ebitda": "121508000", "netIncome": "27187000", "grossProfit": "489806000", "depreciation": "None", "totalRevenue": "1087164000", "costOfRevenue": "597358000", "interestIncome": "4300000", "incomeBeforeTax": "41611000", "interestExpense": "30642000", "operatingIncome": "62775000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "14424000", "reportedCurrency": "USD", "netInterestIncome": "-26300000", "nonInterestIncome": "None", "operatingExpenses": "427031000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "49782000", "otherNonOperatingIncome": "9478000", "costofGoodsAndServicesSold": "597358000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "52265000", "sellingGeneralAndAdministrative": "337005000", "netIncomeFromContinuingOperations": "27200000" }, "balance": { "goodwill": "1384245000", "inventory": "971614000", "commonStock": "441369000", "currentDebt": "None", "investments": "None", "totalAssets": "5897844000", "longTermDebt": "2327800000", "shortTermDebt": "76795000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "411759000", "reportedCurrency": "USD", "retainedEarnings": "2768425000", "totalLiabilities": "3935470000", "otherCurrentAssets": "261321000", "totalCurrentAssets": "2423735000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "890882000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3474109000", "currentAccountsPayable": "365580000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "464111000", "shortLongTermDebtTotal": "2648370000", "totalShareholderEquity": "1962374000", "capitalLeaseObligations": "243800000", "otherCurrentLiabilities": "525422000", "totalCurrentLiabilities": "1031081000", "otherNonCurrentLiabilities": "332700000", "totalNonCurrentLiabilities": "2904389000", "cashAndShortTermInvestments": "299918000", "commonStockSharesOutstanding": "357214000", "intangibleAssetsExcludingGoodwill": "411759000", "cashAndCashEquivalentsAtCarryingValue": "299918000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27186000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-20743000", "operatingCashflow": "-119201000", "capitalExpenditures": "30449000", "changeInReceivables": "-210681000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-18170000", "cashflowFromInvestment": "-19477000", "stockBasedCompensation": "19990000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-156848000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15875000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "52265000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "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": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }