{ "ticker": { "uuid": "ccb0c9de-b8fc-464f-a7b1-d0ef3740d40b", "symbol": "PBI", "name": "Pitney Bowes Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Integrated Freight & Logistics", "page_url": "https://sharemaestro.com/factors/ticker/ccb0c9de-b8fc-464f-a7b1-d0ef3740d40b/", "api_url": "https://sharemaestro.com/factors/api/tickers/ccb0c9de-b8fc-464f-a7b1-d0ef3740d40b/" }, "ticker_metadata": { "id": 3078, "uuid": "ccb0c9de-b8fc-464f-a7b1-d0ef3740d40b", "symbol": "PBI", "name": "Pitney Bowes Inc", "asset_type": "equity", "market_cap": 2180607000, "stock_exchange_id": 3, "industry": "Integrated Freight & Logistics", "sector": "Industrials", "description": "Pitney Bowes Inc., a technology company, offers business solutions in the United States and internationally. The company is headquartered in Stamford, Connecticut.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "ccb0c9de-b8fc-464f-a7b1-d0ef3740d40b", "symbol": "PBI", "name": "Pitney Bowes Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Integrated Freight & Logistics", "page_url": "https://sharemaestro.com/factors/ticker/ccb0c9de-b8fc-464f-a7b1-d0ef3740d40b/", "api_url": "https://sharemaestro.com/factors/api/tickers/ccb0c9de-b8fc-464f-a7b1-d0ef3740d40b/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.95, "value": 0.78, "quality": 0.87, "momentum": 0.87, "coverage": 0.939, "confidence": 0.939, "delta": null }, "headline_factors": { "price": 16.86, "market_cap": 2656023240, "pe_ratio": 15.8651, "earnings_yield": 0.063, "ebitda_to_ev": 0.1005, "shareholder_yield": 0.0201, "roe": -0.1874, "piotroski_f_score": 7, "momentum_12_1": 0.529, "volatility_252d": 0.3972 }, "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": 0.9286, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:15.989705+00:00", "batch_id": "" }, "size": { "price_close": 16.86, "market_cap": 2656023240, "market_cap_usd": 2656023240, "enterprise_value": 4520645240, "shares_outstanding": 157534000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 15.8651, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.4153, "pcf_ratio": 5.8253, "pfcf_ratio": 5.0961, "ev_ebitda": 9.9467, "ev_ebit": 13.0808, "ev_sales": 2.4089, "ev_fcf": 8.6738, "earnings_yield": 0.063, "fcf_yield": 0.1153, "price_to_sales": 1.4153, "price_to_book": null, "price_to_cashflow": 5.8253, "ebitda_to_ev": 0.1005, "sales_yield": 0.4151 }, "yield": { "dividend_yield": 0.0201, "buyback_yield": 0, "shareholder_yield": 0.0201, "debt_paydown_yield": null, "total_yield": 0.0201 }, "quality": { "gross_margin": 0.5406, "operating_margin": 0.1842, "net_margin": 0.0892, "ebitda_margin": 0.2422, "fcf_margin": 0.2777, "roe": -0.1874, "roa": 0.0532, "roic": 0.2633, "roc_greenblatt": null, "asset_turnover": 0.5963, "cash_conversion": 3.1132, "accruals_ratio": -0.0917, "sbc_to_revenue": 0.0079, "piotroski_f_score": 7, "altman_z_score": 2.2865, "earnings_stability_5y": 1.5353, "revenue_stability_5y": 0.2466, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3223, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": -4.5222, "net_debt_to_ebitda": 4.1027, "debt_to_assets": 0.6887, "interest_coverage": 3.3494, "current_ratio": 0.621, "quick_ratio": 0.5866, "net_debt": 1864622000, "local_beta": 0.0006, "volatility_252d": 0.3972, "volatility_60d": 0.9031, "max_drawdown_12m": -0.246, "risk_adjusted_momentum": 1.3319 }, "growth": { "revenue_growth_1y": -0.0611, "revenue_growth_3y_cagr": -0.1882, "revenue_growth_5y_cagr": -0.1184, "eps_growth_1y": 2.4481, "eps_growth_3y_cagr": 0.5764, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.7086, "book_value_growth_1y": null, "revenue_growth": -0.0611, "earnings_growth": 2.4481 }, "momentum": { "price_return_1m": 0.0804, "price_return_3m": 0.6033, "price_return_6m": 0.7507, "price_return_9m": 0.4064, "price_return_12m": 0.652, "price_return_12m_ex1m": 0.529, "momentum_6m": 0.7507, "momentum_12m": 0.652, "momentum_12_1": 0.529, "distance_from_52w_high": 0, "distance_from_52w_low": 0.8653, "relative_strength": 0.552 }, "raw_ttm": { "revenue_ttm": 1876622000, "gross_profit_ttm": 1014523999, "ebit_ttm": 345594000, "ebitda_ttm": 454486000, "net_income_ttm": 167413000, "eps_diluted_ttm": 1.0627, "operating_cash_flow_ttm": 455947000, "capital_expenditure_ttm": 65237000, "fcf_ttm": 521184000, "dividends_paid_ttm": 53398000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 103182000, "cash_and_equivalents": 302876000, "total_current_assets": 1129350000, "total_current_liabilities": 1818489000, "net_ppe": null, "total_assets": 3147308000, "total_debt": 2167498000, "total_equity": -893572000, "net_working_capital": -598757000, "book_value_per_share": -5.6722, "retained_earnings": 2689224000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1650299000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 43, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 37, "rank_pcf": 21, "rank_ev_ebitda": 38, "rank_ev_ebit": 52, "rank_earnings_yield": 42, "rank_fcf_yield": 35, "rank_dividend_yield": 35, "rank_shareholder_yield": 35, "rank_total_yield": 36, "rank_roe": 84, "rank_roc": 50, "rank_roic": 11, "rank_gross_margin": 40, "rank_fcf_margin": 33, "rank_piotroski": 22, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 86, "rank_momentum_12m": 18, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 18 }, "composites": { "value_composite": 22, "quality_composite": 13, "momentum_composite": 13, "growth_composite": 30, "yield_composite": 24, "svqf_composite": 21, "vc1_composite": 20, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 5, "quality_value_composite": 0.8238, "os_score": 0.95, "value_percentile": 0.78, "quality_percentile": 0.87, "momentum_percentile": 0.87, "factor_coverage": 0.939, "signal_confidence": 0.939, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 23, "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": 4771, "ticker_id": 3078, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:15.989705+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.86, "market_cap": 2656023240, "market_cap_usd": 2656023240, "enterprise_value": 4520645240, "shares_outstanding": 157534000, "fx_rate_to_usd": null, "pe_ratio": 15.86509554, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.41532138, "pcf_ratio": 5.82528943, "pfcf_ratio": 5.0961335, "ev_ebitda": 9.94672056, "ev_ebit": 13.08079781, "ev_sales": 2.40892691, "ev_fcf": 8.67379897, "earnings_yield": 0.06303145, "fcf_yield": 0.11528974, "dividend_yield": 0.02010449, "buyback_yield": 0, "shareholder_yield": 0.02010449, "debt_paydown_yield": null, "total_yield": 0.02010449, "gross_margin": 0.5406118, "operating_margin": 0.18415749, "net_margin": 0.08920976, "ebitda_margin": 0.24218303, "fcf_margin": 0.27772455, "roe": -0.18735256, "roa": 0.05319244, "roic": 0.26332645, "roc_greenblatt": null, "asset_turnover": 0.59626258, "cash_conversion": 3.11316325, "accruals_ratio": -0.09167644, "sbc_to_revenue": 0.00785774, "debt_to_equity": -4.52216497, "net_debt_to_ebitda": 4.10270503, "debt_to_assets": 0.68868315, "interest_coverage": 3.34936326, "current_ratio": 0.62103758, "quick_ratio": 0.58660734, "net_debt": 1864622000, "revenue_growth_1y": -0.06110172, "revenue_growth_3y_cagr": -0.1882285, "revenue_growth_5y_cagr": -0.1184152, "eps_growth_1y": 2.44811748, "eps_growth_3y_cagr": 0.57635567, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.70855912, "book_value_growth_1y": null, "piotroski_f_score": 7, "altman_z_score": 2.28647539, "earnings_stability_5y": 1.535325, "revenue_stability_5y": 0.246615, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08040909, "price_return_3m": 0.60325596, "price_return_6m": 0.75074246, "price_return_9m": 0.40641814, "price_return_12m": 0.65195324, "price_return_12m_ex1m": 0.52900716, "distance_from_52w_high": 0, "distance_from_52w_low": 0.86529185, "relative_strength": 0.55198966, "local_beta": 0.0006, "volatility_252d": 0.397175, "volatility_60d": 0.903115, "max_drawdown_12m": -0.24600639, "revenue_ttm": 1876622000, "gross_profit_ttm": 1014523999, "ebit_ttm": 345594000, "ebitda_ttm": 454486000, "net_income_ttm": 167413000, "eps_diluted_ttm": 1.06271027, "operating_cash_flow_ttm": 455947000, "capital_expenditure_ttm": 65237000, "fcf_ttm": 521184000, "dividends_paid_ttm": 53398000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 103182000, "cash_and_equivalents": 302876000, "total_current_assets": 1129350000, "total_current_liabilities": 1818489000, "net_ppe": null, "total_assets": 3147308000, "total_debt": 2167498000, "total_equity": -893572000, "net_working_capital": -598757000, "book_value_per_share": -5.67224853, "retained_earnings": 2689224000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1650299000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 43, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 37, "rank_pcf": 21, "rank_ev_ebitda": 38, "rank_ev_ebit": 52, "rank_earnings_yield": 42, "rank_fcf_yield": 35, "rank_dividend_yield": 35, "rank_shareholder_yield": 35, "rank_total_yield": 36, "rank_roe": 84, "rank_roc": 50, "rank_roic": 11, "rank_gross_margin": 40, "rank_fcf_margin": 33, "rank_piotroski": 22, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 86, "rank_momentum_12m": 18, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 18, "value_composite": 22, "quality_composite": 13, "momentum_composite": 13, "growth_composite": 30, "yield_composite": 24, "svqf_composite": 21, "vc1_composite": 20, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 5, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 23, "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": 16.86, "os": 0.95, "value": 0.78, "quality": 0.87, "momentum": 0.87, "confidence": 0.939, "coverage": 0.939, "pe_ratio": 15.8651, "earnings_yield": 0.063, "shareholder_yield": 0.0201, "roe": -0.1874, "momentum_12_1": 0.529, "complete_fields": { "id": 4771, "ticker_id": 3078, "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": 0.9286, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:54:15.989705+00:00", "batch_id": "", "os_score_delta": null, "price_close": 16.86, "market_cap": 2656023240, "market_cap_usd": 2656023240, "enterprise_value": 4520645240, "shares_outstanding": 157534000, "fx_rate_to_usd": null, "pe_ratio": 15.86509554, "pb_ratio": null, "ptbv_ratio": null, "ps_ratio": 1.41532138, "pcf_ratio": 5.82528943, "pfcf_ratio": 5.0961335, "ev_ebitda": 9.94672056, "ev_ebit": 13.08079781, "ev_sales": 2.40892691, "ev_fcf": 8.67379897, "earnings_yield": 0.06303145, "fcf_yield": 0.11528974, "dividend_yield": 0.02010449, "buyback_yield": 0, "shareholder_yield": 0.02010449, "debt_paydown_yield": null, "total_yield": 0.02010449, "gross_margin": 0.5406118, "operating_margin": 0.18415749, "net_margin": 0.08920976, "ebitda_margin": 0.24218303, "fcf_margin": 0.27772455, "roe": -0.18735256, "roa": 0.05319244, "roic": 0.26332645, "roc_greenblatt": null, "asset_turnover": 0.59626258, "cash_conversion": 3.11316325, "accruals_ratio": -0.09167644, "sbc_to_revenue": 0.00785774, "debt_to_equity": -4.52216497, "net_debt_to_ebitda": 4.10270503, "debt_to_assets": 0.68868315, "interest_coverage": 3.34936326, "current_ratio": 0.62103758, "quick_ratio": 0.58660734, "net_debt": 1864622000, "revenue_growth_1y": -0.06110172, "revenue_growth_3y_cagr": -0.1882285, "revenue_growth_5y_cagr": -0.1184152, "eps_growth_1y": 2.44811748, "eps_growth_3y_cagr": 0.57635567, "eps_growth_5y_cagr": null, "fcf_growth_1y": 0.70855912, "book_value_growth_1y": null, "piotroski_f_score": 7, "altman_z_score": 2.28647539, "earnings_stability_5y": 1.535325, "revenue_stability_5y": 0.246615, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08040909, "price_return_3m": 0.60325596, "price_return_6m": 0.75074246, "price_return_9m": 0.40641814, "price_return_12m": 0.65195324, "price_return_12m_ex1m": 0.52900716, "distance_from_52w_high": 0, "distance_from_52w_low": 0.86529185, "relative_strength": 0.55198966, "local_beta": 0.0006, "volatility_252d": 0.397175, "volatility_60d": 0.903115, "max_drawdown_12m": -0.24600639, "revenue_ttm": 1876622000, "gross_profit_ttm": 1014523999, "ebit_ttm": 345594000, "ebitda_ttm": 454486000, "net_income_ttm": 167413000, "eps_diluted_ttm": 1.06271027, "operating_cash_flow_ttm": 455947000, "capital_expenditure_ttm": 65237000, "fcf_ttm": 521184000, "dividends_paid_ttm": 53398000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 103182000, "cash_and_equivalents": 302876000, "total_current_assets": 1129350000, "total_current_liabilities": 1818489000, "net_ppe": null, "total_assets": 3147308000, "total_debt": 2167498000, "total_equity": -893572000, "net_working_capital": -598757000, "book_value_per_share": -5.67224853, "retained_earnings": 2689224000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -1650299000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 43, "rank_pb": 50, "rank_ptbv": 50, "rank_ps": 37, "rank_pcf": 21, "rank_ev_ebitda": 38, "rank_ev_ebit": 52, "rank_earnings_yield": 42, "rank_fcf_yield": 35, "rank_dividend_yield": 35, "rank_shareholder_yield": 35, "rank_total_yield": 36, "rank_roe": 84, "rank_roc": 50, "rank_roic": 11, "rank_gross_margin": 40, "rank_fcf_margin": 33, "rank_piotroski": 22, "rank_accruals": 23, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 86, "rank_momentum_12m": 18, "rank_momentum_12m_ex1m": 23, "rank_relative_strength": 18, "value_composite": 22, "quality_composite": 13, "momentum_composite": 13, "growth_composite": 30, "yield_composite": 24, "svqf_composite": 21, "vc1_composite": 20, "vc2_composite": 19, "vc3_composite": 19, "trending_value_composite": null, "overall_composite": 5, "factor_coverage": 0.939, "signal_confidence": 0.939, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 26, "small_cap_core_rank": 23, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "income_statement": { "revenue": 1892629000, "cost_of_revenue": 868767000, "gross_profit": 1023862000, "ebit": 293984000, "ebitda": 405559000, "pretax_income": 192524000, "tax_provision": 47827000, "net_income": 144697000, "net_income_to_common": 144697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 284887000, "total_current_assets": 1100499000, "total_assets": 3168951000, "short_term_debt": 45546000, "long_term_debt": 1975888000, "total_debt": 2021434000, "total_liabilities": 3971311000, "total_equity": -802360000, "shares_outstanding": 173040000, "goodwill_and_intangibles": 761428000 }, "cash_flow": { "operating_cash_flow": 365986000, "capital_expenditure": 66278000, "free_cash_flow": 432264000, "dividends_paid": 51059000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313121, "ticker_id": 3078, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "293984000", "ebitda": "405559000", "netIncome": "144697000", "grossProfit": "1023862000", "depreciation": "None", "totalRevenue": "1892629000", "costOfRevenue": "868767000", "interestIncome": "101460000", "incomeBeforeTax": "192524000", "interestExpense": "101460000", "operatingIncome": "387017000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "47827000", "reportedCurrency": "USD", "netInterestIncome": "-101460000", "nonInterestIncome": "None", "operatingExpenses": "636845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15278000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "868767000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111575000", "sellingGeneralAndAdministrative": "621567000", "netIncomeFromContinuingOperations": "144697000" }, "balance": { "goodwill": "746687000", "inventory": "66241000", "commonStock": "270338000", "currentDebt": "None", "investments": "None", "totalAssets": "3168951000", "longTermDebt": "1975888000", "shortTermDebt": "45546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "14741000", "reportedCurrency": "USD", "retainedEarnings": "2655703000", "totalLiabilities": "3971311000", "otherCurrentAssets": "69451000", "totalCurrentAssets": "1100499000", "currentLongTermDebt": "17150000", "longTermInvestments": "204876000", "shortTermInvestments": "12232000", "currentNetReceivables": "667688000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2068452000", "currentAccountsPayable": "845378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "316963000", "shortLongTermDebtTotal": "2220948000", "totalShareholderEquity": "-802360000", "capitalLeaseObligations": "128153000", "otherCurrentLiabilities": "656915000", "totalCurrentLiabilities": "1547839000", "otherNonCurrentLiabilities": "42136000", "totalNonCurrentLiabilities": "2423472000", "cashAndShortTermInvestments": "284887000", "commonStockSharesOutstanding": "173040000", "intangibleAssetsExcludingGoodwill": "14741000", "cashAndCashEquivalentsAtCarryingValue": "284887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144697000", "profitLoss": "None", "dividendPayout": "51059000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5566000", "operatingCashflow": "365986000", "capitalExpenditures": "66278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-428087000", "cashflowFromInvestment": "-125097000", "stockBasedCompensation": "14151000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51059000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-378361000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111575000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1892629000, "cost_of_revenue": 868767000, "gross_profit": 1023862000, "research_and_development": 15278000, "selling_general_admin": 621567000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 293984000, "depreciation_amortisation": 111575000, "ebitda": 405559000, "interest_expense": 101460000, "interest_income": null, "other_non_operating": null, "pretax_income": 192524000, "tax_provision": 47827000, "effective_tax_rate": null, "net_income": 144697000, "net_income_continuing_ops": 144697000, "net_income_to_common": 144697000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 284887000, "short_term_investments": 12232000, "net_receivables": 667688000, "inventory": 66241000, "other_current_assets": null, "total_current_assets": 1100499000, "net_ppe": null, "goodwill": 746687000, "intangible_assets": 14741000, "goodwill_and_intangibles": 761428000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2068452000, "total_assets": 3168951000, "short_term_debt": 45546000, "accounts_payable": 845378000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1547839000, "long_term_debt": 1975888000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2423472000, "total_liabilities": 3971311000, "total_debt": 2021434000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2655703000, "total_equity": -802360000, "shares_outstanding": 173040000, "operating_cash_flow": 365986000, "stock_based_compensation": 14151000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66278000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -125097000, "dividends_paid": 51059000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -428087000, "free_cash_flow": 432264000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "293984000", "ebitda": "405559000", "netIncome": "144697000", "grossProfit": "1023862000", "depreciation": "None", "totalRevenue": "1892629000", "costOfRevenue": "868767000", "interestIncome": "101460000", "incomeBeforeTax": "192524000", "interestExpense": "101460000", "operatingIncome": "387017000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "47827000", "reportedCurrency": "USD", "netInterestIncome": "-101460000", "nonInterestIncome": "None", "operatingExpenses": "636845000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "15278000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "868767000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "111575000", "sellingGeneralAndAdministrative": "621567000", "netIncomeFromContinuingOperations": "144697000" }, "balance": { "goodwill": "746687000", "inventory": "66241000", "commonStock": "270338000", "currentDebt": "None", "investments": "None", "totalAssets": "3168951000", "longTermDebt": "1975888000", "shortTermDebt": "45546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "14741000", "reportedCurrency": "USD", "retainedEarnings": "2655703000", "totalLiabilities": "3971311000", "otherCurrentAssets": "69451000", "totalCurrentAssets": "1100499000", "currentLongTermDebt": "17150000", "longTermInvestments": "204876000", "shortTermInvestments": "12232000", "currentNetReceivables": "667688000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2068452000", "currentAccountsPayable": "845378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "316963000", "shortLongTermDebtTotal": "2220948000", "totalShareholderEquity": "-802360000", "capitalLeaseObligations": "128153000", "otherCurrentLiabilities": "656915000", "totalCurrentLiabilities": "1547839000", "otherNonCurrentLiabilities": "42136000", "totalNonCurrentLiabilities": "2423472000", "cashAndShortTermInvestments": "284887000", "commonStockSharesOutstanding": "173040000", "intangibleAssetsExcludingGoodwill": "14741000", "cashAndCashEquivalentsAtCarryingValue": "284887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "144697000", "profitLoss": "None", "dividendPayout": "51059000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5566000", "operatingCashflow": "365986000", "capitalExpenditures": "66278000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-428087000", "cashflowFromInvestment": "-125097000", "stockBasedCompensation": "14151000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "51059000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-378361000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "111575000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "income_statement": { "revenue": 2026598000, "cost_of_revenue": 964298000, "gross_profit": 1062300000, "ebit": 67891000, "ebitda": 182376000, "pretax_income": -52327000, "tax_provision": -154829000, "net_income": 10245000, "net_income_to_common": 10245000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 469726000, "total_current_assets": 1317954000, "total_assets": 3397516000, "short_term_debt": 80162000, "long_term_debt": 1866458000, "total_debt": 1946620000, "total_liabilities": 3975949000, "total_equity": -578433000, "shares_outstanding": 182526000, "goodwill_and_intangibles": 736783000 }, "cash_flow": { "operating_cash_flow": 229170000, "capital_expenditure": 72403000, "free_cash_flow": 301573000, "dividends_paid": 35956000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313126, "ticker_id": 3078, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "67891000", "ebitda": "182376000", "netIncome": "10245000", "grossProfit": "1062300000", "depreciation": "None", "totalRevenue": "2026598000", "costOfRevenue": "964298000", "interestIncome": "110094000", "incomeBeforeTax": "-52327000", "interestExpense": "110094000", "operatingIncome": "312449000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-154829000", "reportedCurrency": "USD", "netInterestIncome": "-173694000", "nonInterestIncome": "None", "operatingExpenses": "749851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31957000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "964298000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114485000", "sellingGeneralAndAdministrative": "717894000", "netIncomeFromContinuingOperations": "102502000" }, "balance": { "goodwill": "721003000", "inventory": "59836000", "commonStock": "270338000", "currentDebt": "None", "investments": "None", "totalAssets": "3397516000", "longTermDebt": "1866458000", "shortTermDebt": "80162000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15780000", "reportedCurrency": "USD", "retainedEarnings": "2671868000", "totalLiabilities": "3975949000", "otherCurrentAssets": "66030000", "totalCurrentAssets": "1317954000", "currentLongTermDebt": "53250000", "longTermInvestments": "190436000", "shortTermInvestments": "16374000", "currentNetReceivables": "705988000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2079562000", "currentAccountsPayable": "239740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "356601000", "shortLongTermDebtTotal": "2047424000", "totalShareholderEquity": "-578433000", "capitalLeaseObligations": "127716000", "otherCurrentLiabilities": "377994000", "totalCurrentLiabilities": "1672727000", "otherNonCurrentLiabilities": "215026000", "totalNonCurrentLiabilities": "2303222000", "cashAndShortTermInvestments": "469726000", "commonStockSharesOutstanding": "182526000", "intangibleAssetsExcludingGoodwill": "15780000", "cashAndCashEquivalentsAtCarryingValue": "469726000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102502000", "profitLoss": "None", "dividendPayout": "35956000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2260000", "operatingCashflow": "229170000", "capitalExpenditures": "72403000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-305455000", "cashflowFromInvestment": "-49056000", "stockBasedCompensation": "16524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35956000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114485000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2026598000, "cost_of_revenue": 964298000, "gross_profit": 1062300000, "research_and_development": 31957000, "selling_general_admin": 717894000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 67891000, "depreciation_amortisation": 114485000, "ebitda": 182376000, "interest_expense": 110094000, "interest_income": null, "other_non_operating": null, "pretax_income": -52327000, "tax_provision": -154829000, "effective_tax_rate": null, "net_income": 10245000, "net_income_continuing_ops": 102502000, "net_income_to_common": 10245000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 469726000, "short_term_investments": 16374000, "net_receivables": 705988000, "inventory": 59836000, "other_current_assets": null, "total_current_assets": 1317954000, "net_ppe": null, "goodwill": 721003000, "intangible_assets": 15780000, "goodwill_and_intangibles": 736783000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2079562000, "total_assets": 3397516000, "short_term_debt": 80162000, "accounts_payable": 239740000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1672727000, "long_term_debt": 1866458000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2303222000, "total_liabilities": 3975949000, "total_debt": 1946620000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2671868000, "total_equity": -578433000, "shares_outstanding": 182526000, "operating_cash_flow": 229170000, "stock_based_compensation": 16524000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 72403000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -49056000, "dividends_paid": 35956000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -305455000, "free_cash_flow": 301573000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "67891000", "ebitda": "182376000", "netIncome": "10245000", "grossProfit": "1062300000", "depreciation": "None", "totalRevenue": "2026598000", "costOfRevenue": "964298000", "interestIncome": "110094000", "incomeBeforeTax": "-52327000", "interestExpense": "110094000", "operatingIncome": "312449000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-154829000", "reportedCurrency": "USD", "netInterestIncome": "-173694000", "nonInterestIncome": "None", "operatingExpenses": "749851000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "31957000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "964298000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "114485000", "sellingGeneralAndAdministrative": "717894000", "netIncomeFromContinuingOperations": "102502000" }, "balance": { "goodwill": "721003000", "inventory": "59836000", "commonStock": "270338000", "currentDebt": "None", "investments": "None", "totalAssets": "3397516000", "longTermDebt": "1866458000", "shortTermDebt": "80162000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15780000", "reportedCurrency": "USD", "retainedEarnings": "2671868000", "totalLiabilities": "3975949000", "otherCurrentAssets": "66030000", "totalCurrentAssets": "1317954000", "currentLongTermDebt": "53250000", "longTermInvestments": "190436000", "shortTermInvestments": "16374000", "currentNetReceivables": "705988000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2079562000", "currentAccountsPayable": "239740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "356601000", "shortLongTermDebtTotal": "2047424000", "totalShareholderEquity": "-578433000", "capitalLeaseObligations": "127716000", "otherCurrentLiabilities": "377994000", "totalCurrentLiabilities": "1672727000", "otherNonCurrentLiabilities": "215026000", "totalNonCurrentLiabilities": "2303222000", "cashAndShortTermInvestments": "469726000", "commonStockSharesOutstanding": "182526000", "intangibleAssetsExcludingGoodwill": "15780000", "cashAndCashEquivalentsAtCarryingValue": "469726000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "102502000", "profitLoss": "None", "dividendPayout": "35956000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "2260000", "operatingCashflow": "229170000", "capitalExpenditures": "72403000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-305455000", "cashflowFromInvestment": "-49056000", "stockBasedCompensation": "16524000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35956000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "114485000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "income_statement": { "revenue": 3266348000, "cost_of_revenue": 243371000, "gross_profit": 3022977000, "ebit": -406502000, "ebitda": -406502000, "pretax_income": -406502000, "tax_provision": -20875000, "net_income": -385627000, "net_income_to_common": -385627000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 600054000, "total_current_assets": 2058090000, "total_assets": 4272185000, "short_term_debt": 88813000, "long_term_debt": 2087101000, "total_debt": 2175914000, "total_liabilities": 4640761000, "total_equity": -368576000, "shares_outstanding": 175640000, "goodwill_and_intangibles": 754809000 }, "cash_flow": { "operating_cash_flow": 79468000, "capital_expenditure": 102878000, "free_cash_flow": 182346000, "dividends_paid": 35215000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313131, "ticker_id": 3078, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-406502000", "ebitda": "-406502000", "netIncome": "-385627000", "grossProfit": "3022977000", "depreciation": "None", "totalRevenue": "3266348000", "costOfRevenue": "243371000", "interestIncome": "98769000", "incomeBeforeTax": "-406502000", "interestExpense": "63281000", "operatingIncome": "-406502000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-20875000", "reportedCurrency": "USD", "netInterestIncome": "-155282000", "nonInterestIncome": "None", "operatingExpenses": "3429479000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41405000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "243371000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160430000", "sellingGeneralAndAdministrative": "897427000", "netIncomeFromContinuingOperations": "-155495000" }, "balance": { "goodwill": "734409000", "inventory": "63048000", "commonStock": "270338000", "currentDebt": "None", "investments": "None", "totalAssets": "4272185000", "longTermDebt": "2087101000", "shortTermDebt": "88813000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "20400000", "reportedCurrency": "USD", "retainedEarnings": "3077988000", "totalLiabilities": "4640761000", "otherCurrentAssets": "608480000", "totalCurrentAssets": "2058090000", "currentLongTermDebt": "58931000", "longTermInvestments": "250240000", "shortTermInvestments": "22166000", "currentNetReceivables": "764342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2214095000", "currentAccountsPayable": "829419000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "717169000", "shortLongTermDebtTotal": "2302482000", "totalShareholderEquity": "-368576000", "capitalLeaseObligations": "338050000", "otherCurrentLiabilities": "257106000", "totalCurrentLiabilities": "1898442000", "otherNonCurrentLiabilities": "48701000", "totalNonCurrentLiabilities": "2742319000", "cashAndShortTermInvestments": "600054000", "commonStockSharesOutstanding": "175640000", "intangibleAssetsExcludingGoodwill": "20400000", "cashAndCashEquivalentsAtCarryingValue": "600054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-385627000", "profitLoss": "None", "dividendPayout": "35215000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "14293000", "operatingCashflow": "79468000", "capitalExpenditures": "102878000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31266000", "cashflowFromInvestment": "-122832000", "stockBasedCompensation": "9597000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35215000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160430000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3266348000, "cost_of_revenue": 243371000, "gross_profit": 3022977000, "research_and_development": 41405000, "selling_general_admin": 897427000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -406502000, "depreciation_amortisation": 160430000, "ebitda": -406502000, "interest_expense": 63281000, "interest_income": null, "other_non_operating": null, "pretax_income": -406502000, "tax_provision": -20875000, "effective_tax_rate": null, "net_income": -385627000, "net_income_continuing_ops": -155495000, "net_income_to_common": -385627000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 600054000, "short_term_investments": 22166000, "net_receivables": 764342000, "inventory": 63048000, "other_current_assets": null, "total_current_assets": 2058090000, "net_ppe": null, "goodwill": 734409000, "intangible_assets": 20400000, "goodwill_and_intangibles": 754809000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2214095000, "total_assets": 4272185000, "short_term_debt": 88813000, "accounts_payable": 829419000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1898442000, "long_term_debt": 2087101000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2742319000, "total_liabilities": 4640761000, "total_debt": 2175914000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3077988000, "total_equity": -368576000, "shares_outstanding": 175640000, "operating_cash_flow": 79468000, "stock_based_compensation": 9597000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 102878000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -122832000, "dividends_paid": 35215000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -31266000, "free_cash_flow": 182346000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-406502000", "ebitda": "-406502000", "netIncome": "-385627000", "grossProfit": "3022977000", "depreciation": "None", "totalRevenue": "3266348000", "costOfRevenue": "243371000", "interestIncome": "98769000", "incomeBeforeTax": "-406502000", "interestExpense": "63281000", "operatingIncome": "-406502000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-20875000", "reportedCurrency": "USD", "netInterestIncome": "-155282000", "nonInterestIncome": "None", "operatingExpenses": "3429479000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41405000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "243371000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160430000", "sellingGeneralAndAdministrative": "897427000", "netIncomeFromContinuingOperations": "-155495000" }, "balance": { "goodwill": "734409000", "inventory": "63048000", "commonStock": "270338000", "currentDebt": "None", "investments": "None", "totalAssets": "4272185000", "longTermDebt": "2087101000", "shortTermDebt": "88813000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "20400000", "reportedCurrency": "USD", "retainedEarnings": "3077988000", "totalLiabilities": "4640761000", "otherCurrentAssets": "608480000", "totalCurrentAssets": "2058090000", "currentLongTermDebt": "58931000", "longTermInvestments": "250240000", "shortTermInvestments": "22166000", "currentNetReceivables": "764342000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2214095000", "currentAccountsPayable": "829419000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "717169000", "shortLongTermDebtTotal": "2302482000", "totalShareholderEquity": "-368576000", "capitalLeaseObligations": "338050000", "otherCurrentLiabilities": "257106000", "totalCurrentLiabilities": "1898442000", "otherNonCurrentLiabilities": "48701000", "totalNonCurrentLiabilities": "2742319000", "cashAndShortTermInvestments": "600054000", "commonStockSharesOutstanding": "175640000", "intangibleAssetsExcludingGoodwill": "20400000", "cashAndCashEquivalentsAtCarryingValue": "600054000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-385627000", "profitLoss": "None", "dividendPayout": "35215000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "14293000", "operatingCashflow": "79468000", "capitalExpenditures": "102878000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-31266000", "cashflowFromInvestment": "-122832000", "stockBasedCompensation": "9597000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35215000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160430000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "income_statement": { "revenue": 3538051000, "cost_of_revenue": 2457728000, "gross_profit": 1080323000, "ebit": 130409000, "ebitda": 294225000, "pretax_income": 39880000, "tax_provision": 2940000, "net_income": 36940000, "net_income_to_common": 36940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 669981000, "total_current_assets": 1798016000, "total_assets": 4741355000, "short_term_debt": 85340000, "long_term_debt": 2172502000, "total_debt": 2257842000, "total_liabilities": 4680702000, "total_equity": 60653000, "shares_outstanding": 177252000, "goodwill_and_intangibles": 1144895000 }, "cash_flow": { "operating_cash_flow": 175983000, "capital_expenditure": 124840000, "free_cash_flow": 300823000, "dividends_paid": 34718000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313136, "ticker_id": 3078, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "130409000", "ebitda": "294225000", "netIncome": "36940000", "grossProfit": "1080323000", "depreciation": "None", "totalRevenue": "3538051000", "costOfRevenue": "2457728000", "interestIncome": "89980000", "incomeBeforeTax": "39880000", "interestExpense": "139095000", "operatingIncome": "159324000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2940000", "reportedCurrency": "USD", "netInterestIncome": "-89980000", "nonInterestIncome": "None", "operatingExpenses": "920999000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43657000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2457728000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163816000", "sellingGeneralAndAdministrative": "905570000", "netIncomeFromContinuingOperations": "36940000" }, "balance": { "goodwill": "1066951000", "inventory": "83720000", "commonStock": "323338000", "currentDebt": "None", "investments": "None", "totalAssets": "4741355000", "longTermDebt": "2172502000", "shortTermDebt": "85340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "77944000", "reportedCurrency": "USD", "retainedEarnings": "5125677000", "totalLiabilities": "4680702000", "otherCurrentAssets": "115824000", "totalCurrentAssets": "1798016000", "currentLongTermDebt": "32764000", "longTermInvestments": "627124000", "shortTermInvestments": "11172000", "currentNetReceivables": "917319000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2943339000", "currentAccountsPayable": "315351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "744288000", "shortLongTermDebtTotal": "2567396000", "totalShareholderEquity": "60653000", "capitalLeaseObligations": "318272000", "otherCurrentLiabilities": "1218755000", "totalCurrentLiabilities": "1727803000", "otherNonCurrentLiabilities": "227729000", "totalNonCurrentLiabilities": "2952899000", "cashAndShortTermInvestments": "669981000", "commonStockSharesOutstanding": "177252000", "intangibleAssetsExcludingGoodwill": "77944000", "cashAndCashEquivalentsAtCarryingValue": "669981000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36940000", "profitLoss": "None", "dividendPayout": "34718000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-4942000", "operatingCashflow": "175983000", "capitalExpenditures": "124840000", "changeInReceivables": "-41894000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198083000", "cashflowFromInvestment": "-24269000", "stockBasedCompensation": "16629000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34718000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-46369000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13446000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163816000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3538051000, "cost_of_revenue": 2457728000, "gross_profit": 1080323000, "research_and_development": 43657000, "selling_general_admin": 905570000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 130409000, "depreciation_amortisation": 163816000, "ebitda": 294225000, "interest_expense": 139095000, "interest_income": null, "other_non_operating": null, "pretax_income": 39880000, "tax_provision": 2940000, "effective_tax_rate": null, "net_income": 36940000, "net_income_continuing_ops": 36940000, "net_income_to_common": 36940000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 669981000, "short_term_investments": 11172000, "net_receivables": 917319000, "inventory": 83720000, "other_current_assets": null, "total_current_assets": 1798016000, "net_ppe": null, "goodwill": 1066951000, "intangible_assets": 77944000, "goodwill_and_intangibles": 1144895000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2943339000, "total_assets": 4741355000, "short_term_debt": 85340000, "accounts_payable": 315351000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1727803000, "long_term_debt": 2172502000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2952899000, "total_liabilities": 4680702000, "total_debt": 2257842000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5125677000, "total_equity": 60653000, "shares_outstanding": 177252000, "operating_cash_flow": 175983000, "stock_based_compensation": 16629000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 124840000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24269000, "dividends_paid": 34718000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -198083000, "free_cash_flow": 300823000, "net_change_in_cash": -46369000 }, "raw_data": { "income": { "ebit": "130409000", "ebitda": "294225000", "netIncome": "36940000", "grossProfit": "1080323000", "depreciation": "None", "totalRevenue": "3538051000", "costOfRevenue": "2457728000", "interestIncome": "89980000", "incomeBeforeTax": "39880000", "interestExpense": "139095000", "operatingIncome": "159324000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "2940000", "reportedCurrency": "USD", "netInterestIncome": "-89980000", "nonInterestIncome": "None", "operatingExpenses": "920999000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "43657000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2457728000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "163816000", "sellingGeneralAndAdministrative": "905570000", "netIncomeFromContinuingOperations": "36940000" }, "balance": { "goodwill": "1066951000", "inventory": "83720000", "commonStock": "323338000", "currentDebt": "None", "investments": "None", "totalAssets": "4741355000", "longTermDebt": "2172502000", "shortTermDebt": "85340000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "77944000", "reportedCurrency": "USD", "retainedEarnings": "5125677000", "totalLiabilities": "4680702000", "otherCurrentAssets": "115824000", "totalCurrentAssets": "1798016000", "currentLongTermDebt": "32764000", "longTermInvestments": "627124000", "shortTermInvestments": "11172000", "currentNetReceivables": "917319000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2943339000", "currentAccountsPayable": "315351000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "744288000", "shortLongTermDebtTotal": "2567396000", "totalShareholderEquity": "60653000", "capitalLeaseObligations": "318272000", "otherCurrentLiabilities": "1218755000", "totalCurrentLiabilities": "1727803000", "otherNonCurrentLiabilities": "227729000", "totalNonCurrentLiabilities": "2952899000", "cashAndShortTermInvestments": "669981000", "commonStockSharesOutstanding": "177252000", "intangibleAssetsExcludingGoodwill": "77944000", "cashAndCashEquivalentsAtCarryingValue": "669981000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36940000", "profitLoss": "None", "dividendPayout": "34718000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-4942000", "operatingCashflow": "175983000", "capitalExpenditures": "124840000", "changeInReceivables": "-41894000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-198083000", "cashflowFromInvestment": "-24269000", "stockBasedCompensation": "16629000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34718000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-46369000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13446000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "163816000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "income_statement": { "revenue": 3673278000, "cost_of_revenue": 2551446000, "gross_profit": 1121832000, "ebit": 89105000, "ebitda": 251964000, "pretax_income": -7415000, "tax_provision": -10922000, "net_income": 3507000, "net_income_to_common": 3507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 732480000, "total_current_assets": 1892053000, "total_assets": 4958871000, "short_term_debt": 65038000, "long_term_debt": 2299099000, "total_debt": 2364137000, "total_liabilities": 4846239000, "total_equity": 112632000, "shares_outstanding": 179105000, "goodwill_and_intangibles": 1267545000 }, "cash_flow": { "operating_cash_flow": 301515000, "capital_expenditure": 184042000, "free_cash_flow": 485557000, "dividends_paid": 34800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313141, "ticker_id": 3078, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "89105000", "ebitda": "251964000", "netIncome": "3507000", "grossProfit": "1121832000", "depreciation": "None", "totalRevenue": "3673278000", "costOfRevenue": "2551446000", "interestIncome": "96886000", "incomeBeforeTax": "-7415000", "interestExpense": "143945000", "operatingIncome": "155439000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-10922000", "reportedCurrency": "USD", "netInterestIncome": "-96886000", "nonInterestIncome": "None", "operatingExpenses": "966393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46777000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2551446000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162859000", "sellingGeneralAndAdministrative": "924163000", "netIncomeFromContinuingOperations": "3507000" }, "balance": { "goodwill": "1135103000", "inventory": "78588000", "commonStock": "323338000", "currentDebt": "None", "investments": "None", "totalAssets": "4958871000", "longTermDebt": "2299099000", "shortTermDebt": "65038000", "treasuryStock": "-4602149000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "132442000", "reportedCurrency": "USD", "retainedEarnings": "5169270000", "totalLiabilities": "4846239000", "otherCurrentAssets": "157341000", "totalCurrentAssets": "1892053000", "currentLongTermDebt": "24739000", "longTermInvestments": "587427000", "shortTermInvestments": "14440000", "currentNetReceivables": "909204000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3066818000", "currentAccountsPayable": "310993000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "672364000", "shortLongTermDebtTotal": "2556229000", "totalShareholderEquity": "112632000", "capitalLeaseObligations": "232391000", "otherCurrentLiabilities": "426022000", "totalCurrentLiabilities": "1727940000", "otherNonCurrentLiabilities": "308728000", "totalNonCurrentLiabilities": "3118299000", "cashAndShortTermInvestments": "732480000", "commonStockSharesOutstanding": "179105000", "intangibleAssetsExcludingGoodwill": "132442000", "cashAndCashEquivalentsAtCarryingValue": "732480000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3507000", "profitLoss": "None", "dividendPayout": "34800000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-8008000", "operatingCashflow": "301515000", "capitalExpenditures": "184042000", "changeInReceivables": "58437000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-330371000", "cashflowFromInvestment": "-155251000", "stockBasedCompensation": "20862000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-184107000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13446000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162859000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3673278000, "cost_of_revenue": 2551446000, "gross_profit": 1121832000, "research_and_development": 46777000, "selling_general_admin": 924163000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 89105000, "depreciation_amortisation": 162859000, "ebitda": 251964000, "interest_expense": 143945000, "interest_income": null, "other_non_operating": null, "pretax_income": -7415000, "tax_provision": -10922000, "effective_tax_rate": null, "net_income": 3507000, "net_income_continuing_ops": 3507000, "net_income_to_common": 3507000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 732480000, "short_term_investments": 14440000, "net_receivables": 909204000, "inventory": 78588000, "other_current_assets": null, "total_current_assets": 1892053000, "net_ppe": null, "goodwill": 1135103000, "intangible_assets": 132442000, "goodwill_and_intangibles": 1267545000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3066818000, "total_assets": 4958871000, "short_term_debt": 65038000, "accounts_payable": 310993000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1727940000, "long_term_debt": 2299099000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3118299000, "total_liabilities": 4846239000, "total_debt": 2364137000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5169270000, "total_equity": 112632000, "shares_outstanding": 179105000, "operating_cash_flow": 301515000, "stock_based_compensation": 20862000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 184042000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -155251000, "dividends_paid": 34800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -330371000, "free_cash_flow": 485557000, "net_change_in_cash": -184107000 }, "raw_data": { "income": { "ebit": "89105000", "ebitda": "251964000", "netIncome": "3507000", "grossProfit": "1121832000", "depreciation": "None", "totalRevenue": "3673278000", "costOfRevenue": "2551446000", "interestIncome": "96886000", "incomeBeforeTax": "-7415000", "interestExpense": "143945000", "operatingIncome": "155439000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "-10922000", "reportedCurrency": "USD", "netInterestIncome": "-96886000", "nonInterestIncome": "None", "operatingExpenses": "966393000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "46777000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2551446000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "162859000", "sellingGeneralAndAdministrative": "924163000", "netIncomeFromContinuingOperations": "3507000" }, "balance": { "goodwill": "1135103000", "inventory": "78588000", "commonStock": "323338000", "currentDebt": "None", "investments": "None", "totalAssets": "4958871000", "longTermDebt": "2299099000", "shortTermDebt": "65038000", "treasuryStock": "-4602149000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "132442000", "reportedCurrency": "USD", "retainedEarnings": "5169270000", "totalLiabilities": "4846239000", "otherCurrentAssets": "157341000", "totalCurrentAssets": "1892053000", "currentLongTermDebt": "24739000", "longTermInvestments": "587427000", "shortTermInvestments": "14440000", "currentNetReceivables": "909204000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3066818000", "currentAccountsPayable": "310993000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "672364000", "shortLongTermDebtTotal": "2556229000", "totalShareholderEquity": "112632000", "capitalLeaseObligations": "232391000", "otherCurrentLiabilities": "426022000", "totalCurrentLiabilities": "1727940000", "otherNonCurrentLiabilities": "308728000", "totalNonCurrentLiabilities": "3118299000", "cashAndShortTermInvestments": "732480000", "commonStockSharesOutstanding": "179105000", "intangibleAssetsExcludingGoodwill": "132442000", "cashAndCashEquivalentsAtCarryingValue": "732480000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "3507000", "profitLoss": "None", "dividendPayout": "34800000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-8008000", "operatingCashflow": "301515000", "capitalExpenditures": "184042000", "changeInReceivables": "58437000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-330371000", "cashflowFromInvestment": "-155251000", "stockBasedCompensation": "20862000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-184107000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13446000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "162859000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "income_statement": { "revenue": 3554225876, "cost_of_revenue": 2404671000, "gross_profit": 1149554876, "ebit": -77616004, "ebitda": 83008996, "pretax_income": -183369000, "tax_provision": 7122000, "net_income": -190491000, "net_income_to_common": -190491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 921450000, "total_current_assets": 2112558000, "total_assets": 5224363000, "short_term_debt": 259928000, "long_term_debt": 2348361000, "total_debt": 2608289000, "total_liabilities": 5153742000, "total_equity": 70621000, "shares_outstanding": 171519000, "goodwill_and_intangibles": 1312124000 }, "cash_flow": { "operating_cash_flow": 301972000, "capital_expenditure": 104987000, "free_cash_flow": 406959000, "dividends_paid": 34291000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313146, "ticker_id": 3078, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-77616004", "ebitda": "83008996", "netIncome": "-190491000", "grossProfit": "1149554876", "depreciation": "None", "totalRevenue": "3554225876", "costOfRevenue": "2404671000", "interestIncome": "105753000", "incomeBeforeTax": "-183369000", "interestExpense": "153915000", "operatingIncome": "142318876", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "7122000", "reportedCurrency": "USD", "netInterestIncome": "-105753000", "nonInterestIncome": "None", "operatingExpenses": "1007236000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38384000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2404671000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160625000", "sellingGeneralAndAdministrative": "963323000", "netIncomeFromContinuingOperations": "-191659000" }, "balance": { "goodwill": "1152285000", "inventory": "71480000", "commonStock": "323338000", "currentDebt": "None", "investments": "None", "totalAssets": "5224363000", "longTermDebt": "2348361000", "shortTermDebt": "259928000", "treasuryStock": "-4687509000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "159839000", "reportedCurrency": "USD", "retainedEarnings": "5205421000", "totalLiabilities": "5153742000", "otherCurrentAssets": "120145000", "totalCurrentAssets": "2112558000", "currentLongTermDebt": "216032000", "longTermInvestments": "605292000", "shortTermInvestments": "18974000", "currentNetReceivables": "980509000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3111805000", "currentAccountsPayable": "295173000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "429715000", "shortLongTermDebtTotal": "2807443000", "totalShareholderEquity": "70621000", "capitalLeaseObligations": "219474000", "otherCurrentLiabilities": "1197929000", "totalCurrentLiabilities": "1870460000", "otherNonCurrentLiabilities": "617307000", "totalNonCurrentLiabilities": "3283282000", "cashAndShortTermInvestments": "921450000", "commonStockSharesOutstanding": "171519000", "intangibleAssetsExcludingGoodwill": "159839000", "cashAndCashEquivalentsAtCarryingValue": "921450000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-191659000", "profitLoss": "None", "dividendPayout": "34291000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "3145000", "operatingCashflow": "301972000", "capitalExpenditures": "104987000", "changeInReceivables": "23269000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-235371000", "cashflowFromInvestment": "-75692000", "stockBasedCompensation": "17476000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34291000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9091000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3554225876, "cost_of_revenue": 2404671000, "gross_profit": 1149554876, "research_and_development": 38384000, "selling_general_admin": 963323000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -77616004, "depreciation_amortisation": 160625000, "ebitda": 83008996, "interest_expense": 153915000, "interest_income": null, "other_non_operating": null, "pretax_income": -183369000, "tax_provision": 7122000, "effective_tax_rate": null, "net_income": -190491000, "net_income_continuing_ops": -191659000, "net_income_to_common": -190491000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 921450000, "short_term_investments": 18974000, "net_receivables": 980509000, "inventory": 71480000, "other_current_assets": null, "total_current_assets": 2112558000, "net_ppe": null, "goodwill": 1152285000, "intangible_assets": 159839000, "goodwill_and_intangibles": 1312124000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3111805000, "total_assets": 5224363000, "short_term_debt": 259928000, "accounts_payable": 295173000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1870460000, "long_term_debt": 2348361000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3283282000, "total_liabilities": 5153742000, "total_debt": 2608289000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5205421000, "total_equity": 70621000, "shares_outstanding": 171519000, "operating_cash_flow": 301972000, "stock_based_compensation": 17476000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 104987000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -75692000, "dividends_paid": 34291000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -235371000, "free_cash_flow": 406959000, "net_change_in_cash": -9091000 }, "raw_data": { "income": { "ebit": "-77616004", "ebitda": "83008996", "netIncome": "-190491000", "grossProfit": "1149554876", "depreciation": "None", "totalRevenue": "3554225876", "costOfRevenue": "2404671000", "interestIncome": "105753000", "incomeBeforeTax": "-183369000", "interestExpense": "153915000", "operatingIncome": "142318876", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "7122000", "reportedCurrency": "USD", "netInterestIncome": "-105753000", "nonInterestIncome": "None", "operatingExpenses": "1007236000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "38384000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2404671000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "160625000", "sellingGeneralAndAdministrative": "963323000", "netIncomeFromContinuingOperations": "-191659000" }, "balance": { "goodwill": "1152285000", "inventory": "71480000", "commonStock": "323338000", "currentDebt": "None", "investments": "None", "totalAssets": "5224363000", "longTermDebt": "2348361000", "shortTermDebt": "259928000", "treasuryStock": "-4687509000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "159839000", "reportedCurrency": "USD", "retainedEarnings": "5205421000", "totalLiabilities": "5153742000", "otherCurrentAssets": "120145000", "totalCurrentAssets": "2112558000", "currentLongTermDebt": "216032000", "longTermInvestments": "605292000", "shortTermInvestments": "18974000", "currentNetReceivables": "980509000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3111805000", "currentAccountsPayable": "295173000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "429715000", "shortLongTermDebtTotal": "2807443000", "totalShareholderEquity": "70621000", "capitalLeaseObligations": "219474000", "otherCurrentLiabilities": "1197929000", "totalCurrentLiabilities": "1870460000", "otherNonCurrentLiabilities": "617307000", "totalNonCurrentLiabilities": "3283282000", "cashAndShortTermInvestments": "921450000", "commonStockSharesOutstanding": "171519000", "intangibleAssetsExcludingGoodwill": "159839000", "cashAndCashEquivalentsAtCarryingValue": "921450000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-191659000", "profitLoss": "None", "dividendPayout": "34291000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "3145000", "operatingCashflow": "301972000", "capitalExpenditures": "104987000", "changeInReceivables": "23269000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-235371000", "cashflowFromInvestment": "-75692000", "stockBasedCompensation": "17476000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "34291000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-9091000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "160625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "income_statement": { "revenue": 3205053000, "cost_of_revenue": 1922243000, "gross_profit": 1282810000, "ebit": 138052000, "ebitda": 297194000, "pretax_income": 27142000, "tax_provision": -13007000, "net_income": 13296000, "net_income_to_common": 13296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 924442000, "total_current_assets": 2236081000, "total_assets": 5466900000, "short_term_debt": 56168000, "long_term_debt": 2719614000, "total_debt": 2775782000, "total_liabilities": 5180804000, "total_equity": 286096000, "shares_outstanding": 177449000, "goodwill_and_intangibles": 1514819000 }, "cash_flow": { "operating_cash_flow": 252207000, "capital_expenditure": 137253000, "free_cash_flow": 389460000, "dividends_paid": 35361000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313151, "ticker_id": 3078, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "138052000", "ebitda": "297194000", "netIncome": "13296000", "grossProfit": "1282810000", "depreciation": "None", "totalRevenue": "3205053000", "costOfRevenue": "1922243000", "interestIncome": "105756000", "incomeBeforeTax": "27142000", "interestExpense": "155558000", "operatingIncome": "222409000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-13007000", "reportedCurrency": "USD", "netInterestIncome": "-110910000", "nonInterestIncome": "None", "operatingExpenses": "1060401000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51258000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1922243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159142000", "sellingGeneralAndAdministrative": "1003989000", "netIncomeFromContinuingOperations": "40149000" }, "balance": { "goodwill": "1324179000", "inventory": "68251000", "commonStock": "323338000", "currentDebt": "None", "investments": "None", "totalAssets": "5466900000", "longTermDebt": "2719614000", "shortTermDebt": "56168000", "treasuryStock": "-4734777000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "190640000", "reportedCurrency": "USD", "retainedEarnings": "5438930000", "totalLiabilities": "5180804000", "otherCurrentAssets": "754038000", "totalCurrentAssets": "2236081000", "currentLongTermDebt": "20108000", "longTermInvestments": "625487000", "shortTermInvestments": "115879000", "currentNetReceivables": "373471000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3230819000", "currentAccountsPayable": "282125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "417402000", "shortLongTermDebtTotal": "2953493000", "totalShareholderEquity": "286096000", "capitalLeaseObligations": "213771000", "otherCurrentLiabilities": "1211437000", "totalCurrentLiabilities": "1569692000", "otherNonCurrentLiabilities": "578229000", "totalNonCurrentLiabilities": "3611112000", "cashAndShortTermInvestments": "924442000", "commonStockSharesOutstanding": "177449000", "intangibleAssetsExcludingGoodwill": "190640000", "cashAndCashEquivalentsAtCarryingValue": "924442000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40149000", "profitLoss": "None", "dividendPayout": "35361000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-5588000", "operatingCashflow": "252207000", "capitalExpenditures": "137253000", "changeInReceivables": "33956000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-686640000", "cashflowFromInvestment": "489567000", "stockBasedCompensation": "23149000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35361000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "55134000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159142000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3205053000, "cost_of_revenue": 1922243000, "gross_profit": 1282810000, "research_and_development": 51258000, "selling_general_admin": 1003989000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 138052000, "depreciation_amortisation": 159142000, "ebitda": 297194000, "interest_expense": 155558000, "interest_income": null, "other_non_operating": null, "pretax_income": 27142000, "tax_provision": -13007000, "effective_tax_rate": null, "net_income": 13296000, "net_income_continuing_ops": 40149000, "net_income_to_common": 13296000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 924442000, "short_term_investments": 115879000, "net_receivables": 373471000, "inventory": 68251000, "other_current_assets": null, "total_current_assets": 2236081000, "net_ppe": null, "goodwill": 1324179000, "intangible_assets": 190640000, "goodwill_and_intangibles": 1514819000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3230819000, "total_assets": 5466900000, "short_term_debt": 56168000, "accounts_payable": 282125000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1569692000, "long_term_debt": 2719614000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3611112000, "total_liabilities": 5180804000, "total_debt": 2775782000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5438930000, "total_equity": 286096000, "shares_outstanding": 177449000, "operating_cash_flow": 252207000, "stock_based_compensation": 23149000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 137253000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 489567000, "dividends_paid": 35361000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -686640000, "free_cash_flow": 389460000, "net_change_in_cash": 55134000 }, "raw_data": { "income": { "ebit": "138052000", "ebitda": "297194000", "netIncome": "13296000", "grossProfit": "1282810000", "depreciation": "None", "totalRevenue": "3205053000", "costOfRevenue": "1922243000", "interestIncome": "105756000", "incomeBeforeTax": "27142000", "interestExpense": "155558000", "operatingIncome": "222409000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-13007000", "reportedCurrency": "USD", "netInterestIncome": "-110910000", "nonInterestIncome": "None", "operatingExpenses": "1060401000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "51258000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1922243000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "159142000", "sellingGeneralAndAdministrative": "1003989000", "netIncomeFromContinuingOperations": "40149000" }, "balance": { "goodwill": "1324179000", "inventory": "68251000", "commonStock": "323338000", "currentDebt": "None", "investments": "None", "totalAssets": "5466900000", "longTermDebt": "2719614000", "shortTermDebt": "56168000", "treasuryStock": "-4734777000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "190640000", "reportedCurrency": "USD", "retainedEarnings": "5438930000", "totalLiabilities": "5180804000", "otherCurrentAssets": "754038000", "totalCurrentAssets": "2236081000", "currentLongTermDebt": "20108000", "longTermInvestments": "625487000", "shortTermInvestments": "115879000", "currentNetReceivables": "373471000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3230819000", "currentAccountsPayable": "282125000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "417402000", "shortLongTermDebtTotal": "2953493000", "totalShareholderEquity": "286096000", "capitalLeaseObligations": "213771000", "otherCurrentLiabilities": "1211437000", "totalCurrentLiabilities": "1569692000", "otherNonCurrentLiabilities": "578229000", "totalNonCurrentLiabilities": "3611112000", "cashAndShortTermInvestments": "924442000", "commonStockSharesOutstanding": "177449000", "intangibleAssetsExcludingGoodwill": "190640000", "cashAndCashEquivalentsAtCarryingValue": "924442000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "40149000", "profitLoss": "None", "dividendPayout": "35361000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-5588000", "operatingCashflow": "252207000", "capitalExpenditures": "137253000", "changeInReceivables": "33956000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-686640000", "cashflowFromInvestment": "489567000", "stockBasedCompensation": "23149000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35361000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "55134000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-105000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "159142000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "income_statement": { "revenue": 3211511000, "cost_of_revenue": 1790325000, "gross_profit": 1421186000, "ebit": 303502000, "ebitda": 451966000, "pretax_income": 188121000, "tax_provision": 6416000, "net_income": 181200000, "net_income_to_common": 181200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 867262000, "total_current_assets": 2697517000, "total_assets": 5938419000, "short_term_debt": 237451000, "long_term_debt": 3066073000, "total_debt": 3303524000, "total_liabilities": 5836577000, "total_equity": 101842000, "shares_outstanding": 188382000, "goodwill_and_intangibles": 1545551000 }, "cash_flow": { "operating_cash_flow": 344652000, "capital_expenditure": 137810000, "free_cash_flow": 482462000, "dividends_paid": 140498000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313156, "ticker_id": 3078, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "303502000", "ebitda": "451966000", "netIncome": "181200000", "grossProfit": "1421186000", "depreciation": "None", "totalRevenue": "3211511000", "costOfRevenue": "1790325000", "interestIncome": "148834000", "incomeBeforeTax": "188121000", "interestExpense": "159757000", "operatingIncome": "393181000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "6416000", "reportedCurrency": "USD", "netInterestIncome": "-110900000", "nonInterestIncome": "None", "operatingExpenses": "1028005000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "58523000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1790325000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148464000", "sellingGeneralAndAdministrative": "1123116000", "netIncomeFromContinuingOperations": "199978000" }, "balance": { "goodwill": "1332351000", "inventory": "62279000", "commonStock": "323338000", "currentDebt": "None", "investments": "None", "totalAssets": "5938419000", "longTermDebt": "3066073000", "shortTermDebt": "237451000", "treasuryStock": "-4674089000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "213200000", "reportedCurrency": "USD", "retainedEarnings": "5279682000", "totalLiabilities": "5836577000", "otherCurrentAssets": "1336788000", "totalCurrentAssets": "2697517000", "currentLongTermDebt": "199535000", "longTermInvestments": "592165000", "shortTermInvestments": "59391000", "currentNetReceivables": "371797000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3240902000", "currentAccountsPayable": "280936000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "410114000", "shortLongTermDebtTotal": "3426110000", "totalShareholderEquity": "101842000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1353554000", "totalCurrentLiabilities": "1889814000", "otherNonCurrentLiabilities": "474862000", "totalNonCurrentLiabilities": "3946763000", "cashAndShortTermInvestments": "867262000", "commonStockSharesOutstanding": "188382000", "intangibleAssetsExcludingGoodwill": "213200000", "cashAndCashEquivalentsAtCarryingValue": "867262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181705000", "profitLoss": "None", "dividendPayout": "140498000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "93000", "operatingCashflow": "344652000", "capitalExpenditures": "137810000", "changeInReceivables": "44353000", "changeInExchangeRate": "-25381000", "cashflowFromFinancing": "-766419000", "cashflowFromInvestment": "309127000", "stockBasedCompensation": "21042000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "140498000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-139794000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148464000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3211511000, "cost_of_revenue": 1790325000, "gross_profit": 1421186000, "research_and_development": 58523000, "selling_general_admin": 1123116000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 303502000, "depreciation_amortisation": 148464000, "ebitda": 451966000, "interest_expense": 159757000, "interest_income": null, "other_non_operating": null, "pretax_income": 188121000, "tax_provision": 6416000, "effective_tax_rate": null, "net_income": 181200000, "net_income_continuing_ops": 199978000, "net_income_to_common": 181200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 867262000, "short_term_investments": 59391000, "net_receivables": 371797000, "inventory": 62279000, "other_current_assets": null, "total_current_assets": 2697517000, "net_ppe": null, "goodwill": 1332351000, "intangible_assets": 213200000, "goodwill_and_intangibles": 1545551000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3240902000, "total_assets": 5938419000, "short_term_debt": 237451000, "accounts_payable": 280936000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1889814000, "long_term_debt": 3066073000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3946763000, "total_liabilities": 5836577000, "total_debt": 3303524000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 5279682000, "total_equity": 101842000, "shares_outstanding": 188382000, "operating_cash_flow": 344652000, "stock_based_compensation": 21042000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 137810000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 309127000, "dividends_paid": 140498000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -766419000, "free_cash_flow": 482462000, "net_change_in_cash": -139794000 }, "raw_data": { "income": { "ebit": "303502000", "ebitda": "451966000", "netIncome": "181200000", "grossProfit": "1421186000", "depreciation": "None", "totalRevenue": "3211511000", "costOfRevenue": "1790325000", "interestIncome": "148834000", "incomeBeforeTax": "188121000", "interestExpense": "159757000", "operatingIncome": "393181000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "6416000", "reportedCurrency": "USD", "netInterestIncome": "-110900000", "nonInterestIncome": "None", "operatingExpenses": "1028005000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "58523000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1790325000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "148464000", "sellingGeneralAndAdministrative": "1123116000", "netIncomeFromContinuingOperations": "199978000" }, "balance": { "goodwill": "1332351000", "inventory": "62279000", "commonStock": "323338000", "currentDebt": "None", "investments": "None", "totalAssets": "5938419000", "longTermDebt": "3066073000", "shortTermDebt": "237451000", "treasuryStock": "-4674089000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "213200000", "reportedCurrency": "USD", "retainedEarnings": "5279682000", "totalLiabilities": "5836577000", "otherCurrentAssets": "1336788000", "totalCurrentAssets": "2697517000", "currentLongTermDebt": "199535000", "longTermInvestments": "592165000", "shortTermInvestments": "59391000", "currentNetReceivables": "371797000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3240902000", "currentAccountsPayable": "280936000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "410114000", "shortLongTermDebtTotal": "3426110000", "totalShareholderEquity": "101842000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "1353554000", "totalCurrentLiabilities": "1889814000", "otherNonCurrentLiabilities": "474862000", "totalNonCurrentLiabilities": "3946763000", "cashAndShortTermInvestments": "867262000", "commonStockSharesOutstanding": "188382000", "intangibleAssetsExcludingGoodwill": "213200000", "cashAndCashEquivalentsAtCarryingValue": "867262000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "181705000", "profitLoss": "None", "dividendPayout": "140498000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "93000", "operatingCashflow": "344652000", "capitalExpenditures": "137810000", "changeInReceivables": "44353000", "changeInExchangeRate": "-25381000", "cashflowFromFinancing": "-766419000", "cashflowFromInvestment": "309127000", "stockBasedCompensation": "21042000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "140498000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-139794000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "148464000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "income_statement": { "revenue": 477413000, "cost_of_revenue": 217630000, "gross_profit": 259783000, "ebit": 122612000, "ebitda": 148253000, "pretax_income": 80474000, "tax_provision": 22336000, "net_income": 58138000, "net_income_to_common": 58138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 302876000, "total_current_assets": 1129350000, "total_assets": 3147308000, "short_term_debt": 393258000, "long_term_debt": 1774240000, "total_debt": 2167498000, "total_liabilities": 4040880000, "total_equity": -893572000, "shares_outstanding": 157534000, "goodwill_and_intangibles": 756727000 }, "cash_flow": { "operating_cash_flow": 44155000, "capital_expenditure": 15846000, "free_cash_flow": 60001000, "dividends_paid": 13319000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313119, "ticker_id": 3078, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "122612000", "ebitda": "148253000", "netIncome": "58138000", "grossProfit": "259783000", "depreciation": "None", "totalRevenue": "477413000", "costOfRevenue": "217630000", "interestIncome": "None", "incomeBeforeTax": "80474000", "interestExpense": "25992000", "operatingIncome": "122612000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "22336000", "reportedCurrency": "USD", "netInterestIncome": "-25992000", "nonInterestIncome": "None", "operatingExpenses": "137171000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3794000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "217630000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25641000", "sellingGeneralAndAdministrative": "144411000", "netIncomeFromContinuingOperations": "58138000" }, "balance": { "goodwill": "742882000", "inventory": "62611000", "commonStock": "270338000", "currentDebt": "None", "investments": "None", "totalAssets": "3147308000", "longTermDebt": "1774240000", "shortTermDebt": "393258000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "13845000", "reportedCurrency": "USD", "retainedEarnings": "2689224000", "totalLiabilities": "4040880000", "otherCurrentAssets": "109884000", "totalCurrentAssets": "1129350000", "currentLongTermDebt": "363952000", "longTermInvestments": "None", "shortTermInvestments": "11142000", "currentNetReceivables": "642837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2017958000", "currentAccountsPayable": "766989000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2268225000", "totalShareholderEquity": "-893572000", "capitalLeaseObligations": "130033000", "otherCurrentLiabilities": "583027000", "totalCurrentLiabilities": "1818489000", "otherNonCurrentLiabilities": "194501000", "totalNonCurrentLiabilities": "2222391000", "cashAndShortTermInvestments": "302876000", "commonStockSharesOutstanding": "157534000", "intangibleAssetsExcludingGoodwill": "13845000", "cashAndCashEquivalentsAtCarryingValue": "302876000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58138000", "profitLoss": "None", "dividendPayout": "13319000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "3502000", "operatingCashflow": "44155000", "capitalExpenditures": "15846000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16417000", "cashflowFromInvestment": "-9288000", "stockBasedCompensation": "3278000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13319000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-135647000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25641000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 477413000, "cost_of_revenue": 217630000, "gross_profit": 259783000, "research_and_development": 3794000, "selling_general_admin": 144411000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 122612000, "depreciation_amortisation": 25641000, "ebitda": 148253000, "interest_expense": 25992000, "interest_income": null, "other_non_operating": null, "pretax_income": 80474000, "tax_provision": 22336000, "effective_tax_rate": null, "net_income": 58138000, "net_income_continuing_ops": 58138000, "net_income_to_common": 58138000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 302876000, "short_term_investments": 11142000, "net_receivables": 642837000, "inventory": 62611000, "other_current_assets": null, "total_current_assets": 1129350000, "net_ppe": null, "goodwill": 742882000, "intangible_assets": 13845000, "goodwill_and_intangibles": 756727000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2017958000, "total_assets": 3147308000, "short_term_debt": 393258000, "accounts_payable": 766989000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1818489000, "long_term_debt": 1774240000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2222391000, "total_liabilities": 4040880000, "total_debt": 2167498000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2689224000, "total_equity": -893572000, "shares_outstanding": 157534000, "operating_cash_flow": 44155000, "stock_based_compensation": 3278000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15846000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9288000, "dividends_paid": 13319000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -16417000, "free_cash_flow": 60001000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "122612000", "ebitda": "148253000", "netIncome": "58138000", "grossProfit": "259783000", "depreciation": "None", "totalRevenue": "477413000", "costOfRevenue": "217630000", "interestIncome": "None", "incomeBeforeTax": "80474000", "interestExpense": "25992000", "operatingIncome": "122612000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "22336000", "reportedCurrency": "USD", "netInterestIncome": "-25992000", "nonInterestIncome": "None", "operatingExpenses": "137171000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3794000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "217630000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25641000", "sellingGeneralAndAdministrative": "144411000", "netIncomeFromContinuingOperations": "58138000" }, "balance": { "goodwill": "742882000", "inventory": "62611000", "commonStock": "270338000", "currentDebt": "None", "investments": "None", "totalAssets": "3147308000", "longTermDebt": "1774240000", "shortTermDebt": "393258000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "13845000", "reportedCurrency": "USD", "retainedEarnings": "2689224000", "totalLiabilities": "4040880000", "otherCurrentAssets": "109884000", "totalCurrentAssets": "1129350000", "currentLongTermDebt": "363952000", "longTermInvestments": "None", "shortTermInvestments": "11142000", "currentNetReceivables": "642837000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2017958000", "currentAccountsPayable": "766989000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2268225000", "totalShareholderEquity": "-893572000", "capitalLeaseObligations": "130033000", "otherCurrentLiabilities": "583027000", "totalCurrentLiabilities": "1818489000", "otherNonCurrentLiabilities": "194501000", "totalNonCurrentLiabilities": "2222391000", "cashAndShortTermInvestments": "302876000", "commonStockSharesOutstanding": "157534000", "intangibleAssetsExcludingGoodwill": "13845000", "cashAndCashEquivalentsAtCarryingValue": "302876000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58138000", "profitLoss": "None", "dividendPayout": "13319000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "3502000", "operatingCashflow": "44155000", "capitalExpenditures": "15846000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-16417000", "cashflowFromInvestment": "-9288000", "stockBasedCompensation": "3278000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13319000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-135647000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "25641000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "income_statement": { "revenue": 477625000, "cost_of_revenue": 214689000, "gross_profit": 262935999, "ebit": 64558000, "ebitda": 91630000, "pretax_income": 38377000, "tax_provision": 11040000, "net_income": 27337000, "net_income_to_common": 27337000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 284887000, "total_current_assets": 1100499000, "total_assets": 3168951000, "short_term_debt": 45546000, "long_term_debt": 1975888000, "total_debt": 2021434000, "total_liabilities": 3971311000, "total_equity": -802360000, "shares_outstanding": 157534000, "goodwill_and_intangibles": 761428000 }, "cash_flow": { "operating_cash_flow": 233556000, "capital_expenditure": 20251000, "free_cash_flow": 253807000, "dividends_paid": 14154000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313120, "ticker_id": 3078, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64558000", "ebitda": "91630000", "netIncome": "27337000", "grossProfit": "262935999", "depreciation": "None", "totalRevenue": "477625000", "costOfRevenue": "214689000", "interestIncome": "26181000", "incomeBeforeTax": "38377000", "interestExpense": "26181000", "operatingIncome": "118475000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11040000", "reportedCurrency": "USD", "netInterestIncome": "-26181000", "nonInterestIncome": "None", "operatingExpenses": "144461000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3505000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "214689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27072000", "sellingGeneralAndAdministrative": "135510000", "netIncomeFromContinuingOperations": "27337000" }, "balance": { "goodwill": "746687000", "inventory": "66241000", "commonStock": "270338000", "currentDebt": "None", "investments": "None", "totalAssets": "3168951000", "longTermDebt": "1975888000", "shortTermDebt": "45546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "14741000", "reportedCurrency": "USD", "retainedEarnings": "2655703000", "totalLiabilities": "3971311000", "otherCurrentAssets": "69451000", "totalCurrentAssets": "1100499000", "currentLongTermDebt": "17150000", "longTermInvestments": "204876000", "shortTermInvestments": "12232000", "currentNetReceivables": "667688000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2068452000", "currentAccountsPayable": "845378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "316963000", "shortLongTermDebtTotal": "2220948000", "totalShareholderEquity": "-802360000", "capitalLeaseObligations": "128153000", "otherCurrentLiabilities": "656915000", "totalCurrentLiabilities": "1547839000", "otherNonCurrentLiabilities": "42136000", "totalNonCurrentLiabilities": "2423472000", "cashAndShortTermInvestments": "284887000", "commonStockSharesOutstanding": "157534000", "intangibleAssetsExcludingGoodwill": "14741000", "cashAndCashEquivalentsAtCarryingValue": "284887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27337000", "profitLoss": "None", "dividendPayout": "14154000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "9259000", "operatingCashflow": "233556000", "capitalExpenditures": "20251000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-254827000", "cashflowFromInvestment": "-14566000", "stockBasedCompensation": "-887000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14154000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-126587000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27072000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 477625000, "cost_of_revenue": 214689000, "gross_profit": 262935999, "research_and_development": 3505000, "selling_general_admin": 135510000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64558000, "depreciation_amortisation": 27072000, "ebitda": 91630000, "interest_expense": 26181000, "interest_income": null, "other_non_operating": null, "pretax_income": 38377000, "tax_provision": 11040000, "effective_tax_rate": null, "net_income": 27337000, "net_income_continuing_ops": 27337000, "net_income_to_common": 27337000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 284887000, "short_term_investments": 12232000, "net_receivables": 667688000, "inventory": 66241000, "other_current_assets": null, "total_current_assets": 1100499000, "net_ppe": null, "goodwill": 746687000, "intangible_assets": 14741000, "goodwill_and_intangibles": 761428000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2068452000, "total_assets": 3168951000, "short_term_debt": 45546000, "accounts_payable": 845378000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1547839000, "long_term_debt": 1975888000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2423472000, "total_liabilities": 3971311000, "total_debt": 2021434000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2655703000, "total_equity": -802360000, "shares_outstanding": 157534000, "operating_cash_flow": 233556000, "stock_based_compensation": -887000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20251000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14566000, "dividends_paid": 14154000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -254827000, "free_cash_flow": 253807000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64558000", "ebitda": "91630000", "netIncome": "27337000", "grossProfit": "262935999", "depreciation": "None", "totalRevenue": "477625000", "costOfRevenue": "214689000", "interestIncome": "26181000", "incomeBeforeTax": "38377000", "interestExpense": "26181000", "operatingIncome": "118475000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11040000", "reportedCurrency": "USD", "netInterestIncome": "-26181000", "nonInterestIncome": "None", "operatingExpenses": "144461000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3505000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "214689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27072000", "sellingGeneralAndAdministrative": "135510000", "netIncomeFromContinuingOperations": "27337000" }, "balance": { "goodwill": "746687000", "inventory": "66241000", "commonStock": "270338000", "currentDebt": "None", "investments": "None", "totalAssets": "3168951000", "longTermDebt": "1975888000", "shortTermDebt": "45546000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "14741000", "reportedCurrency": "USD", "retainedEarnings": "2655703000", "totalLiabilities": "3971311000", "otherCurrentAssets": "69451000", "totalCurrentAssets": "1100499000", "currentLongTermDebt": "17150000", "longTermInvestments": "204876000", "shortTermInvestments": "12232000", "currentNetReceivables": "667688000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2068452000", "currentAccountsPayable": "845378000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "316963000", "shortLongTermDebtTotal": "2220948000", "totalShareholderEquity": "-802360000", "capitalLeaseObligations": "128153000", "otherCurrentLiabilities": "656915000", "totalCurrentLiabilities": "1547839000", "otherNonCurrentLiabilities": "42136000", "totalNonCurrentLiabilities": "2423472000", "cashAndShortTermInvestments": "284887000", "commonStockSharesOutstanding": "157534000", "intangibleAssetsExcludingGoodwill": "14741000", "cashAndCashEquivalentsAtCarryingValue": "284887000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27337000", "profitLoss": "None", "dividendPayout": "14154000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "9259000", "operatingCashflow": "233556000", "capitalExpenditures": "20251000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-254827000", "cashflowFromInvestment": "-14566000", "stockBasedCompensation": "-887000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "14154000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-126587000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27072000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "income_statement": { "revenue": 459675000, "cost_of_revenue": 215396000, "gross_profit": 244279000, "ebit": 94216000, "ebitda": 121633000, "pretax_income": 68144000, "tax_provision": 16181000, "net_income": 51963000, "net_income_to_common": 51963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 320994000, "total_current_assets": 1149543000, "total_assets": 3255211000, "short_term_debt": 43180000, "long_term_debt": 2087966000, "total_debt": 2131146000, "total_liabilities": 3916749000, "total_equity": -661538000, "shares_outstanding": 181005000, "goodwill_and_intangibles": 762544000 }, "cash_flow": { "operating_cash_flow": 66848000, "capital_expenditure": 15797000, "free_cash_flow": 82645000, "dividends_paid": 13299000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313122, "ticker_id": 3078, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94216000", "ebitda": "121633000", "netIncome": "51963000", "grossProfit": "244279000", "depreciation": "None", "totalRevenue": "459675000", "costOfRevenue": "215396000", "interestIncome": "26072000", "incomeBeforeTax": "68144000", "interestExpense": "26072000", "operatingIncome": "95071000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "16181000", "reportedCurrency": "USD", "netInterestIncome": "-26072000", "nonInterestIncome": "None", "operatingExpenses": "149208000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3409000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "215396000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27417000", "sellingGeneralAndAdministrative": "145799000", "netIncomeFromContinuingOperations": "51963000" }, "balance": { "goodwill": "746525000", "inventory": "75699000", "commonStock": "270338000", "currentDebt": "None", "investments": "None", "totalAssets": "3255211000", "longTermDebt": "2087966000", "shortTermDebt": "43180000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "16019000", "reportedCurrency": "USD", "retainedEarnings": "2657001000", "totalLiabilities": "3916749000", "otherCurrentAssets": "74290000", "totalCurrentAssets": "1149543000", "currentLongTermDebt": "16150000", "longTermInvestments": "None", "shortTermInvestments": "14978000", "currentNetReceivables": "663582000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2105668000", "currentAccountsPayable": "698686000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "314105000", "shortLongTermDebtTotal": "2225406000", "totalShareholderEquity": "-661538000", "capitalLeaseObligations": "121290000", "otherCurrentLiabilities": "772048000", "totalCurrentLiabilities": "1421730000", "otherNonCurrentLiabilities": "195904000", "totalNonCurrentLiabilities": "2495019000", "cashAndShortTermInvestments": "320994000", "commonStockSharesOutstanding": "181005000", "intangibleAssetsExcludingGoodwill": "16019000", "cashAndCashEquivalentsAtCarryingValue": "320994000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51963000", "profitLoss": "None", "dividendPayout": "13299000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2880000", "operatingCashflow": "66848000", "capitalExpenditures": "15797000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6105000", "cashflowFromInvestment": "-36431000", "stockBasedCompensation": "2751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13299000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-161500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27417000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 459675000, "cost_of_revenue": 215396000, "gross_profit": 244279000, "research_and_development": 3409000, "selling_general_admin": 145799000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94216000, "depreciation_amortisation": 27417000, "ebitda": 121633000, "interest_expense": 26072000, "interest_income": null, "other_non_operating": null, "pretax_income": 68144000, "tax_provision": 16181000, "effective_tax_rate": null, "net_income": 51963000, "net_income_continuing_ops": 51963000, "net_income_to_common": 51963000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 320994000, "short_term_investments": 14978000, "net_receivables": 663582000, "inventory": 75699000, "other_current_assets": null, "total_current_assets": 1149543000, "net_ppe": null, "goodwill": 746525000, "intangible_assets": 16019000, "goodwill_and_intangibles": 762544000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2105668000, "total_assets": 3255211000, "short_term_debt": 43180000, "accounts_payable": 698686000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1421730000, "long_term_debt": 2087966000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2495019000, "total_liabilities": 3916749000, "total_debt": 2131146000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2657001000, "total_equity": -661538000, "shares_outstanding": 181005000, "operating_cash_flow": 66848000, "stock_based_compensation": 2751000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15797000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -36431000, "dividends_paid": 13299000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6105000, "free_cash_flow": 82645000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94216000", "ebitda": "121633000", "netIncome": "51963000", "grossProfit": "244279000", "depreciation": "None", "totalRevenue": "459675000", "costOfRevenue": "215396000", "interestIncome": "26072000", "incomeBeforeTax": "68144000", "interestExpense": "26072000", "operatingIncome": "95071000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "16181000", "reportedCurrency": "USD", "netInterestIncome": "-26072000", "nonInterestIncome": "None", "operatingExpenses": "149208000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3409000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "215396000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "27417000", "sellingGeneralAndAdministrative": "145799000", "netIncomeFromContinuingOperations": "51963000" }, "balance": { "goodwill": "746525000", "inventory": "75699000", "commonStock": "270338000", "currentDebt": "None", "investments": "None", "totalAssets": "3255211000", "longTermDebt": "2087966000", "shortTermDebt": "43180000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "16019000", "reportedCurrency": "USD", "retainedEarnings": "2657001000", "totalLiabilities": "3916749000", "otherCurrentAssets": "74290000", "totalCurrentAssets": "1149543000", "currentLongTermDebt": "16150000", "longTermInvestments": "None", "shortTermInvestments": "14978000", "currentNetReceivables": "663582000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2105668000", "currentAccountsPayable": "698686000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "314105000", "shortLongTermDebtTotal": "2225406000", "totalShareholderEquity": "-661538000", "capitalLeaseObligations": "121290000", "otherCurrentLiabilities": "772048000", "totalCurrentLiabilities": "1421730000", "otherNonCurrentLiabilities": "195904000", "totalNonCurrentLiabilities": "2495019000", "cashAndShortTermInvestments": "320994000", "commonStockSharesOutstanding": "181005000", "intangibleAssetsExcludingGoodwill": "16019000", "cashAndCashEquivalentsAtCarryingValue": "320994000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51963000", "profitLoss": "None", "dividendPayout": "13299000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "2880000", "operatingCashflow": "66848000", "capitalExpenditures": "15797000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6105000", "cashflowFromInvestment": "-36431000", "stockBasedCompensation": "2751000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "13299000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-161500000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "27417000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "income_statement": { "revenue": 461909000, "cost_of_revenue": 214383000, "gross_profit": 247526000, "ebit": 64208000, "ebitda": 92970000, "pretax_income": 39271000, "tax_provision": 9296000, "net_income": 29975000, "net_income_to_common": 29975000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 285177000, "total_current_assets": 1125990000, "total_assets": 3238838000, "short_term_debt": 42426000, "long_term_debt": 1881565000, "total_debt": 1923991000, "total_liabilities": 3775647000, "total_equity": -536808999, "shares_outstanding": 181005000, "goodwill_and_intangibles": 765297000 }, "cash_flow": { "operating_cash_flow": 111388000, "capital_expenditure": 13343000, "free_cash_flow": 124731000, "dividends_paid": 12626000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313123, "ticker_id": 3078, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64208000", "ebitda": "92970000", "netIncome": "29975000", "grossProfit": "247526000", "depreciation": "None", "totalRevenue": "461909000", "costOfRevenue": "214383000", "interestIncome": "24937000", "incomeBeforeTax": "39271000", "interestExpense": "24937000", "operatingIncome": "71436000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "9296000", "reportedCurrency": "USD", "netInterestIncome": "-24937000", "nonInterestIncome": "None", "operatingExpenses": "176090000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3601000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "214383000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28762000", "sellingGeneralAndAdministrative": "172489000", "netIncomeFromContinuingOperations": "29975000" }, "balance": { "goodwill": "748530000", "inventory": "79001000", "commonStock": "270338000", "currentDebt": "None", "investments": "None", "totalAssets": "3238838000", "longTermDebt": "1881565000", "shortTermDebt": "42426000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "16767000", "reportedCurrency": "USD", "retainedEarnings": "2669992000", "totalLiabilities": "3775647000", "otherCurrentAssets": "82600000", "totalCurrentAssets": "1125990000", "currentLongTermDebt": "15150000", "longTermInvestments": "None", "shortTermInvestments": "15606000", "currentNetReceivables": "663606000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2112848000", "currentAccountsPayable": "742804000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "329404000", "shortLongTermDebtTotal": "2024235000", "totalShareholderEquity": "-536808999", "capitalLeaseObligations": "127520000", "otherCurrentLiabilities": "626145000", "totalCurrentLiabilities": "1488906000", "otherNonCurrentLiabilities": "199354000", "totalNonCurrentLiabilities": "2286741000", "cashAndShortTermInvestments": "285177000", "commonStockSharesOutstanding": "181005000", "intangibleAssetsExcludingGoodwill": "16767000", "cashAndCashEquivalentsAtCarryingValue": "285177000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29975000", "profitLoss": "None", "dividendPayout": "12626000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-12898000", "operatingCashflow": "111388000", "capitalExpenditures": "13343000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123426000", "cashflowFromInvestment": "-28564000", "stockBasedCompensation": "9604000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12626000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75274000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28762000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 461909000, "cost_of_revenue": 214383000, "gross_profit": 247526000, "research_and_development": 3601000, "selling_general_admin": 172489000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64208000, "depreciation_amortisation": 28762000, "ebitda": 92970000, "interest_expense": 24937000, "interest_income": null, "other_non_operating": null, "pretax_income": 39271000, "tax_provision": 9296000, "effective_tax_rate": null, "net_income": 29975000, "net_income_continuing_ops": 29975000, "net_income_to_common": 29975000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 285177000, "short_term_investments": 15606000, "net_receivables": 663606000, "inventory": 79001000, "other_current_assets": null, "total_current_assets": 1125990000, "net_ppe": null, "goodwill": 748530000, "intangible_assets": 16767000, "goodwill_and_intangibles": 765297000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2112848000, "total_assets": 3238838000, "short_term_debt": 42426000, "accounts_payable": 742804000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1488906000, "long_term_debt": 1881565000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2286741000, "total_liabilities": 3775647000, "total_debt": 1923991000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2669992000, "total_equity": -536808999, "shares_outstanding": 181005000, "operating_cash_flow": 111388000, "stock_based_compensation": 9604000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13343000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -28564000, "dividends_paid": 12626000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -123426000, "free_cash_flow": 124731000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64208000", "ebitda": "92970000", "netIncome": "29975000", "grossProfit": "247526000", "depreciation": "None", "totalRevenue": "461909000", "costOfRevenue": "214383000", "interestIncome": "24937000", "incomeBeforeTax": "39271000", "interestExpense": "24937000", "operatingIncome": "71436000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "9296000", "reportedCurrency": "USD", "netInterestIncome": "-24937000", "nonInterestIncome": "None", "operatingExpenses": "176090000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "3601000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "214383000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28762000", "sellingGeneralAndAdministrative": "172489000", "netIncomeFromContinuingOperations": "29975000" }, "balance": { "goodwill": "748530000", "inventory": "79001000", "commonStock": "270338000", "currentDebt": "None", "investments": "None", "totalAssets": "3238838000", "longTermDebt": "1881565000", "shortTermDebt": "42426000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "16767000", "reportedCurrency": "USD", "retainedEarnings": "2669992000", "totalLiabilities": "3775647000", "otherCurrentAssets": "82600000", "totalCurrentAssets": "1125990000", "currentLongTermDebt": "15150000", "longTermInvestments": "None", "shortTermInvestments": "15606000", "currentNetReceivables": "663606000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2112848000", "currentAccountsPayable": "742804000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "329404000", "shortLongTermDebtTotal": "2024235000", "totalShareholderEquity": "-536808999", "capitalLeaseObligations": "127520000", "otherCurrentLiabilities": "626145000", "totalCurrentLiabilities": "1488906000", "otherNonCurrentLiabilities": "199354000", "totalNonCurrentLiabilities": "2286741000", "cashAndShortTermInvestments": "285177000", "commonStockSharesOutstanding": "181005000", "intangibleAssetsExcludingGoodwill": "16767000", "cashAndCashEquivalentsAtCarryingValue": "285177000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "29975000", "profitLoss": "None", "dividendPayout": "12626000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-12898000", "operatingCashflow": "111388000", "capitalExpenditures": "13343000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-123426000", "cashflowFromInvestment": "-28564000", "stockBasedCompensation": "9604000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "12626000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-75274000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28762000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "income_statement": { "revenue": 493420000, "cost_of_revenue": 224299000, "gross_profit": 269121000, "ebit": 71002000, "ebitda": 99326000, "pretax_income": 46732000, "tax_provision": 11310000, "net_income": 35422000, "net_income_to_common": 35422000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 323787000, "total_current_assets": 1184889000, "total_assets": 3269703000, "short_term_debt": 41472000, "long_term_debt": 1899002000, "total_debt": 1940474000, "total_liabilities": 3805587000, "total_equity": -535884000, "shares_outstanding": 182526000, "goodwill_and_intangibles": 747611000 }, "cash_flow": { "operating_cash_flow": -16679000, "capital_expenditure": 16887000, "free_cash_flow": 208000, "dividends_paid": 10980000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313124, "ticker_id": 3078, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71002000", "ebitda": "99326000", "netIncome": "35422000", "grossProfit": "269121000", "depreciation": "None", "totalRevenue": "493420000", "costOfRevenue": "224299000", "interestIncome": "24270000", "incomeBeforeTax": "46732000", "interestExpense": "24270000", "operatingIncome": "96589000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "11310000", "reportedCurrency": "USD", "netInterestIncome": "-24270000", "nonInterestIncome": "None", "operatingExpenses": "172532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4763000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "224299000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28324000", "sellingGeneralAndAdministrative": "167769000", "netIncomeFromContinuingOperations": "35422000" }, "balance": { "goodwill": "729687000", "inventory": "65103000", "commonStock": "270338000", "currentDebt": "None", "investments": "None", "totalAssets": "3269703000", "longTermDebt": "1899002000", "shortTermDebt": "41472000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "17924000", "reportedCurrency": "USD", "retainedEarnings": "2651715000", "totalLiabilities": "3805587000", "otherCurrentAssets": "92145000", "totalCurrentAssets": "1184889000", "currentLongTermDebt": "14150000", "longTermInvestments": "None", "shortTermInvestments": "16175000", "currentNetReceivables": "687679000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2084814000", "currentAccountsPayable": "743846000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "342088000", "shortLongTermDebtTotal": "2041228000", "totalShareholderEquity": "-535884000", "capitalLeaseObligations": "128076000", "otherCurrentLiabilities": "820466000", "totalCurrentLiabilities": "1489001000", "otherNonCurrentLiabilities": "199995000", "totalNonCurrentLiabilities": "2316586000", "cashAndShortTermInvestments": "323787000", "commonStockSharesOutstanding": "182526000", "intangibleAssetsExcludingGoodwill": "17924000", "cashAndCashEquivalentsAtCarryingValue": "323787000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35422000", "profitLoss": "None", "dividendPayout": "10980000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-4807000", "operatingCashflow": "-16679000", "capitalExpenditures": "16887000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85066000", "cashflowFromInvestment": "-45536000", "stockBasedCompensation": "2683000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10980000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28324000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 493420000, "cost_of_revenue": 224299000, "gross_profit": 269121000, "research_and_development": 4763000, "selling_general_admin": 167769000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71002000, "depreciation_amortisation": 28324000, "ebitda": 99326000, "interest_expense": 24270000, "interest_income": null, "other_non_operating": null, "pretax_income": 46732000, "tax_provision": 11310000, "effective_tax_rate": null, "net_income": 35422000, "net_income_continuing_ops": 35422000, "net_income_to_common": 35422000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 323787000, "short_term_investments": 16175000, "net_receivables": 687679000, "inventory": 65103000, "other_current_assets": null, "total_current_assets": 1184889000, "net_ppe": null, "goodwill": 729687000, "intangible_assets": 17924000, "goodwill_and_intangibles": 747611000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2084814000, "total_assets": 3269703000, "short_term_debt": 41472000, "accounts_payable": 743846000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1489001000, "long_term_debt": 1899002000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2316586000, "total_liabilities": 3805587000, "total_debt": 1940474000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2651715000, "total_equity": -535884000, "shares_outstanding": 182526000, "operating_cash_flow": -16679000, "stock_based_compensation": 2683000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16887000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45536000, "dividends_paid": 10980000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -85066000, "free_cash_flow": 208000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71002000", "ebitda": "99326000", "netIncome": "35422000", "grossProfit": "269121000", "depreciation": "None", "totalRevenue": "493420000", "costOfRevenue": "224299000", "interestIncome": "24270000", "incomeBeforeTax": "46732000", "interestExpense": "24270000", "operatingIncome": "96589000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "11310000", "reportedCurrency": "USD", "netInterestIncome": "-24270000", "nonInterestIncome": "None", "operatingExpenses": "172532000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "4763000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "224299000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28324000", "sellingGeneralAndAdministrative": "167769000", "netIncomeFromContinuingOperations": "35422000" }, "balance": { "goodwill": "729687000", "inventory": "65103000", "commonStock": "270338000", "currentDebt": "None", "investments": "None", "totalAssets": "3269703000", "longTermDebt": "1899002000", "shortTermDebt": "41472000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "17924000", "reportedCurrency": "USD", "retainedEarnings": "2651715000", "totalLiabilities": "3805587000", "otherCurrentAssets": "92145000", "totalCurrentAssets": "1184889000", "currentLongTermDebt": "14150000", "longTermInvestments": "None", "shortTermInvestments": "16175000", "currentNetReceivables": "687679000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2084814000", "currentAccountsPayable": "743846000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "342088000", "shortLongTermDebtTotal": "2041228000", "totalShareholderEquity": "-535884000", "capitalLeaseObligations": "128076000", "otherCurrentLiabilities": "820466000", "totalCurrentLiabilities": "1489001000", "otherNonCurrentLiabilities": "199995000", "totalNonCurrentLiabilities": "2316586000", "cashAndShortTermInvestments": "323787000", "commonStockSharesOutstanding": "182526000", "intangibleAssetsExcludingGoodwill": "17924000", "cashAndCashEquivalentsAtCarryingValue": "323787000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35422000", "profitLoss": "None", "dividendPayout": "10980000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-4807000", "operatingCashflow": "-16679000", "capitalExpenditures": "16887000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-85066000", "cashflowFromInvestment": "-45536000", "stockBasedCompensation": "2683000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10980000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-15000000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28324000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "income_statement": { "revenue": 516121000, "cost_of_revenue": 238520000, "gross_profit": 277601000, "ebit": -19135000, "ebitda": 9453000, "pretax_income": -48197000, "tax_provision": -6134000, "net_income": -42378000, "net_income_to_common": -42378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 469726000, "total_current_assets": 1317954000, "total_assets": 3397516000, "short_term_debt": 80162000, "long_term_debt": 1866458000, "total_debt": 1946620000, "total_liabilities": 3975949000, "total_equity": -578433000, "shares_outstanding": 182526000, "goodwill_and_intangibles": 736783000 }, "cash_flow": { "operating_cash_flow": 134479000, "capital_expenditure": 22182000, "free_cash_flow": 156661000, "dividends_paid": 9110000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313125, "ticker_id": 3078, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-19135000", "ebitda": "9453000", "netIncome": "-42378000", "grossProfit": "277601000", "depreciation": "None", "totalRevenue": "516121000", "costOfRevenue": "238520000", "interestIncome": "26771000", "incomeBeforeTax": "-48197000", "interestExpense": "26771000", "operatingIncome": "119840000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-6134000", "reportedCurrency": "USD", "netInterestIncome": "-41708000", "nonInterestIncome": "None", "operatingExpenses": "157761000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9492000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "238520000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28588000", "sellingGeneralAndAdministrative": "148269000", "netIncomeFromContinuingOperations": "-42063000" }, "balance": { "goodwill": "721003000", "inventory": "59836000", "commonStock": "270338000", "currentDebt": "None", "investments": "None", "totalAssets": "3397516000", "longTermDebt": "1866458000", "shortTermDebt": "80162000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15780000", "reportedCurrency": "USD", "retainedEarnings": "2671868000", "totalLiabilities": "3975949000", "otherCurrentAssets": "66030000", "totalCurrentAssets": "1317954000", "currentLongTermDebt": "53250000", "longTermInvestments": "190436000", "shortTermInvestments": "16374000", "currentNetReceivables": "705988000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2079562000", "currentAccountsPayable": "239740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "356601000", "shortLongTermDebtTotal": "2047424000", "totalShareholderEquity": "-578433000", "capitalLeaseObligations": "127716000", "otherCurrentLiabilities": "377994000", "totalCurrentLiabilities": "1672727000", "otherNonCurrentLiabilities": "215026000", "totalNonCurrentLiabilities": "2303222000", "cashAndShortTermInvestments": "469726000", "commonStockSharesOutstanding": "182526000", "intangibleAssetsExcludingGoodwill": "15780000", "cashAndCashEquivalentsAtCarryingValue": "469726000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42063000", "profitLoss": "None", "dividendPayout": "9110000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "10869000", "operatingCashflow": "134479000", "capitalExpenditures": "22182000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237434000", "cashflowFromInvestment": "17292000", "stockBasedCompensation": "6203000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9110000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28588000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 516121000, "cost_of_revenue": 238520000, "gross_profit": 277601000, "research_and_development": 9492000, "selling_general_admin": 148269000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -19135000, "depreciation_amortisation": 28588000, "ebitda": 9453000, "interest_expense": 26771000, "interest_income": null, "other_non_operating": null, "pretax_income": -48197000, "tax_provision": -6134000, "effective_tax_rate": null, "net_income": -42378000, "net_income_continuing_ops": -42063000, "net_income_to_common": -42378000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 469726000, "short_term_investments": 16374000, "net_receivables": 705988000, "inventory": 59836000, "other_current_assets": null, "total_current_assets": 1317954000, "net_ppe": null, "goodwill": 721003000, "intangible_assets": 15780000, "goodwill_and_intangibles": 736783000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2079562000, "total_assets": 3397516000, "short_term_debt": 80162000, "accounts_payable": 239740000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1672727000, "long_term_debt": 1866458000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2303222000, "total_liabilities": 3975949000, "total_debt": 1946620000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2671868000, "total_equity": -578433000, "shares_outstanding": 182526000, "operating_cash_flow": 134479000, "stock_based_compensation": 6203000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 22182000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 17292000, "dividends_paid": 9110000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -237434000, "free_cash_flow": 156661000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-19135000", "ebitda": "9453000", "netIncome": "-42378000", "grossProfit": "277601000", "depreciation": "None", "totalRevenue": "516121000", "costOfRevenue": "238520000", "interestIncome": "26771000", "incomeBeforeTax": "-48197000", "interestExpense": "26771000", "operatingIncome": "119840000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "-6134000", "reportedCurrency": "USD", "netInterestIncome": "-41708000", "nonInterestIncome": "None", "operatingExpenses": "157761000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "9492000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "238520000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28588000", "sellingGeneralAndAdministrative": "148269000", "netIncomeFromContinuingOperations": "-42063000" }, "balance": { "goodwill": "721003000", "inventory": "59836000", "commonStock": "270338000", "currentDebt": "None", "investments": "None", "totalAssets": "3397516000", "longTermDebt": "1866458000", "shortTermDebt": "80162000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "15780000", "reportedCurrency": "USD", "retainedEarnings": "2671868000", "totalLiabilities": "3975949000", "otherCurrentAssets": "66030000", "totalCurrentAssets": "1317954000", "currentLongTermDebt": "53250000", "longTermInvestments": "190436000", "shortTermInvestments": "16374000", "currentNetReceivables": "705988000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2079562000", "currentAccountsPayable": "239740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "356601000", "shortLongTermDebtTotal": "2047424000", "totalShareholderEquity": "-578433000", "capitalLeaseObligations": "127716000", "otherCurrentLiabilities": "377994000", "totalCurrentLiabilities": "1672727000", "otherNonCurrentLiabilities": "215026000", "totalNonCurrentLiabilities": "2303222000", "cashAndShortTermInvestments": "469726000", "commonStockSharesOutstanding": "182526000", "intangibleAssetsExcludingGoodwill": "15780000", "cashAndCashEquivalentsAtCarryingValue": "469726000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-42063000", "profitLoss": "None", "dividendPayout": "9110000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "10869000", "operatingCashflow": "134479000", "capitalExpenditures": "22182000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-237434000", "cashflowFromInvestment": "17292000", "stockBasedCompensation": "6203000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9110000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28588000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "income_statement": { "revenue": 499463000, "cost_of_revenue": 237990000, "gross_profit": 261473000, "ebit": -13457999, "ebitda": -9173999, "pretax_income": -43880000, "tax_provision": -166466000, "net_income": 80375000, "net_income_to_common": 80375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 561538000, "total_current_assets": 1486152000, "total_assets": 3647716000, "short_term_debt": 85684000, "long_term_debt": 2052298000, "total_debt": 2137982000, "total_liabilities": 4166595000, "total_equity": -518879000, "shares_outstanding": 183838000, "goodwill_and_intangibles": 754295000 }, "cash_flow": { "operating_cash_flow": 14746000, "capital_expenditure": 19438000, "free_cash_flow": 34184000, "dividends_paid": 9061000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313127, "ticker_id": 3078, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-13457999", "ebitda": "-9173999", "netIncome": "80375000", "grossProfit": "261473000", "depreciation": "None", "totalRevenue": "499463000", "costOfRevenue": "237990000", "interestIncome": "27764000", "incomeBeforeTax": "-43880000", "interestExpense": "27764000", "operatingIncome": "63904000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-166466000", "reportedCurrency": "USD", "netInterestIncome": "-43859000", "nonInterestIncome": "None", "operatingExpenses": "197569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7580000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "237990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4284000", "sellingGeneralAndAdministrative": "189989000", "netIncomeFromContinuingOperations": "122586000" }, "balance": { "goodwill": "737281000", "inventory": "71642000", "commonStock": "270338000", "currentDebt": "None", "investments": "None", "totalAssets": "3647716000", "longTermDebt": "2052298000", "shortTermDebt": "85684000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "17014000", "reportedCurrency": "USD", "retainedEarnings": "2748407000", "totalLiabilities": "4166595000", "otherCurrentAssets": "99778000", "totalCurrentAssets": "1486152000", "currentLongTermDebt": "56466000", "longTermInvestments": "None", "shortTermInvestments": "13972000", "currentNetReceivables": "739222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2161564000", "currentAccountsPayable": "18259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "374023000", "shortLongTermDebtTotal": "2255794000", "totalShareholderEquity": "-518879000", "capitalLeaseObligations": "147030000", "otherCurrentLiabilities": "908460000", "totalCurrentLiabilities": "1684552000", "otherNonCurrentLiabilities": "183495000", "totalNonCurrentLiabilities": "2482043000", "cashAndShortTermInvestments": "561538000", "commonStockSharesOutstanding": "183838000", "intangibleAssetsExcludingGoodwill": "17014000", "cashAndCashEquivalentsAtCarryingValue": "561538000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122586000", "profitLoss": "None", "dividendPayout": "9061000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-2933000", "operatingCashflow": "14746000", "capitalExpenditures": "19438000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7214000", "cashflowFromInvestment": "-38635000", "stockBasedCompensation": "4228000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9061000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28565000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 499463000, "cost_of_revenue": 237990000, "gross_profit": 261473000, "research_and_development": 7580000, "selling_general_admin": 189989000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -13457999, "depreciation_amortisation": 4284000, "ebitda": -9173999, "interest_expense": 27764000, "interest_income": null, "other_non_operating": null, "pretax_income": -43880000, "tax_provision": -166466000, "effective_tax_rate": null, "net_income": 80375000, "net_income_continuing_ops": 122586000, "net_income_to_common": 80375000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 561538000, "short_term_investments": 13972000, "net_receivables": 739222000, "inventory": 71642000, "other_current_assets": null, "total_current_assets": 1486152000, "net_ppe": null, "goodwill": 737281000, "intangible_assets": 17014000, "goodwill_and_intangibles": 754295000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2161564000, "total_assets": 3647716000, "short_term_debt": 85684000, "accounts_payable": 18259000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1684552000, "long_term_debt": 2052298000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2482043000, "total_liabilities": 4166595000, "total_debt": 2137982000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2748407000, "total_equity": -518879000, "shares_outstanding": 183838000, "operating_cash_flow": 14746000, "stock_based_compensation": 4228000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19438000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -38635000, "dividends_paid": 9061000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -7214000, "free_cash_flow": 34184000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-13457999", "ebitda": "-9173999", "netIncome": "80375000", "grossProfit": "261473000", "depreciation": "None", "totalRevenue": "499463000", "costOfRevenue": "237990000", "interestIncome": "27764000", "incomeBeforeTax": "-43880000", "interestExpense": "27764000", "operatingIncome": "63904000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "-166466000", "reportedCurrency": "USD", "netInterestIncome": "-43859000", "nonInterestIncome": "None", "operatingExpenses": "197569000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7580000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "237990000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4284000", "sellingGeneralAndAdministrative": "189989000", "netIncomeFromContinuingOperations": "122586000" }, "balance": { "goodwill": "737281000", "inventory": "71642000", "commonStock": "270338000", "currentDebt": "None", "investments": "None", "totalAssets": "3647716000", "longTermDebt": "2052298000", "shortTermDebt": "85684000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "17014000", "reportedCurrency": "USD", "retainedEarnings": "2748407000", "totalLiabilities": "4166595000", "otherCurrentAssets": "99778000", "totalCurrentAssets": "1486152000", "currentLongTermDebt": "56466000", "longTermInvestments": "None", "shortTermInvestments": "13972000", "currentNetReceivables": "739222000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2161564000", "currentAccountsPayable": "18259000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "374023000", "shortLongTermDebtTotal": "2255794000", "totalShareholderEquity": "-518879000", "capitalLeaseObligations": "147030000", "otherCurrentLiabilities": "908460000", "totalCurrentLiabilities": "1684552000", "otherNonCurrentLiabilities": "183495000", "totalNonCurrentLiabilities": "2482043000", "cashAndShortTermInvestments": "561538000", "commonStockSharesOutstanding": "183838000", "intangibleAssetsExcludingGoodwill": "17014000", "cashAndCashEquivalentsAtCarryingValue": "561538000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "122586000", "profitLoss": "None", "dividendPayout": "9061000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-2933000", "operatingCashflow": "14746000", "capitalExpenditures": "19438000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-7214000", "cashflowFromInvestment": "-38635000", "stockBasedCompensation": "4228000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9061000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "28565000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "income_statement": { "revenue": 489745000, "cost_of_revenue": 239266000, "gross_profit": 250479000, "ebit": 22983000, "ebitda": 51465000, "pretax_income": -7854000, "tax_provision": 2271000, "net_income": -24867000, "net_income_to_common": -24867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 590147000, "total_current_assets": 1605741000, "total_assets": 4078402000, "short_term_debt": 179576000, "long_term_debt": 2065034000, "total_debt": 2244610000, "total_liabilities": 4506291000, "total_equity": -427889000, "shares_outstanding": 178696000, "goodwill_and_intangibles": 781952000 }, "cash_flow": { "operating_cash_flow": 92854000, "capital_expenditure": 21136000, "free_cash_flow": 113990000, "dividends_paid": 8953000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313128, "ticker_id": 3078, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22983000", "ebitda": "51465000", "netIncome": "-24867000", "grossProfit": "250479000", "depreciation": "None", "totalRevenue": "489745000", "costOfRevenue": "239266000", "interestIncome": "None", "incomeBeforeTax": "-7854000", "interestExpense": "28767000", "operatingIncome": "50416000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2271000", "reportedCurrency": "USD", "netInterestIncome": "-44732000", "nonInterestIncome": "None", "operatingExpenses": "200063000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7259000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28482000", "sellingGeneralAndAdministrative": "219626000", "netIncomeFromContinuingOperations": "-24867000" }, "balance": { "goodwill": "727613000", "inventory": "76500000", "commonStock": "270338000", "currentDebt": "None", "investments": "None", "totalAssets": "4078402000", "longTermDebt": "2065034000", "shortTermDebt": "179576000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "54339000", "reportedCurrency": "USD", "retainedEarnings": "2948959000", "totalLiabilities": "4506291000", "otherCurrentAssets": "101263000", "totalCurrentAssets": "1605741000", "currentLongTermDebt": "57290000", "longTermInvestments": "None", "shortTermInvestments": "21852000", "currentNetReceivables": "815979000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2472661000", "currentAccountsPayable": "843148000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2508368000", "totalShareholderEquity": "-427889000", "capitalLeaseObligations": "324901000", "otherCurrentLiabilities": "567568000", "totalCurrentLiabilities": "1678187000", "otherNonCurrentLiabilities": "290939000", "totalNonCurrentLiabilities": "2828104000", "cashAndShortTermInvestments": "590147000", "commonStockSharesOutstanding": "178696000", "intangibleAssetsExcludingGoodwill": "54339000", "cashAndCashEquivalentsAtCarryingValue": "590147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24867000", "profitLoss": "None", "dividendPayout": "8953000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1937000", "operatingCashflow": "92854000", "capitalExpenditures": "21136000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2374000", "cashflowFromInvestment": "-15872000", "stockBasedCompensation": "4177000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8953000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40734000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 489745000, "cost_of_revenue": 239266000, "gross_profit": 250479000, "research_and_development": 7259000, "selling_general_admin": 219626000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22983000, "depreciation_amortisation": 28482000, "ebitda": 51465000, "interest_expense": 28767000, "interest_income": null, "other_non_operating": null, "pretax_income": -7854000, "tax_provision": 2271000, "effective_tax_rate": null, "net_income": -24867000, "net_income_continuing_ops": -24867000, "net_income_to_common": -24867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 590147000, "short_term_investments": 21852000, "net_receivables": 815979000, "inventory": 76500000, "other_current_assets": null, "total_current_assets": 1605741000, "net_ppe": null, "goodwill": 727613000, "intangible_assets": 54339000, "goodwill_and_intangibles": 781952000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2472661000, "total_assets": 4078402000, "short_term_debt": 179576000, "accounts_payable": 843148000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1678187000, "long_term_debt": 2065034000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2828104000, "total_liabilities": 4506291000, "total_debt": 2244610000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2948959000, "total_equity": -427889000, "shares_outstanding": 178696000, "operating_cash_flow": 92854000, "stock_based_compensation": 4177000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21136000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15872000, "dividends_paid": 8953000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2374000, "free_cash_flow": 113990000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22983000", "ebitda": "51465000", "netIncome": "-24867000", "grossProfit": "250479000", "depreciation": "None", "totalRevenue": "489745000", "costOfRevenue": "239266000", "interestIncome": "None", "incomeBeforeTax": "-7854000", "interestExpense": "28767000", "operatingIncome": "50416000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "2271000", "reportedCurrency": "USD", "netInterestIncome": "-44732000", "nonInterestIncome": "None", "operatingExpenses": "200063000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7259000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "239266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28482000", "sellingGeneralAndAdministrative": "219626000", "netIncomeFromContinuingOperations": "-24867000" }, "balance": { "goodwill": "727613000", "inventory": "76500000", "commonStock": "270338000", "currentDebt": "None", "investments": "None", "totalAssets": "4078402000", "longTermDebt": "2065034000", "shortTermDebt": "179576000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "54339000", "reportedCurrency": "USD", "retainedEarnings": "2948959000", "totalLiabilities": "4506291000", "otherCurrentAssets": "101263000", "totalCurrentAssets": "1605741000", "currentLongTermDebt": "57290000", "longTermInvestments": "None", "shortTermInvestments": "21852000", "currentNetReceivables": "815979000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2472661000", "currentAccountsPayable": "843148000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2508368000", "totalShareholderEquity": "-427889000", "capitalLeaseObligations": "324901000", "otherCurrentLiabilities": "567568000", "totalCurrentLiabilities": "1678187000", "otherNonCurrentLiabilities": "290939000", "totalNonCurrentLiabilities": "2828104000", "cashAndShortTermInvestments": "590147000", "commonStockSharesOutstanding": "178696000", "intangibleAssetsExcludingGoodwill": "54339000", "cashAndCashEquivalentsAtCarryingValue": "590147000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-24867000", "profitLoss": "None", "dividendPayout": "8953000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "1937000", "operatingCashflow": "92854000", "capitalExpenditures": "21136000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2374000", "cashflowFromInvestment": "-15872000", "stockBasedCompensation": "4177000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8953000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40734000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "income_statement": { "revenue": 521269000, "cost_of_revenue": 248522000, "gross_profit": 272747000, "ebit": 77501000, "ebitda": 106351000, "pretax_income": 47604000, "tax_provision": 15500000, "net_income": -2885000, "net_income_to_common": -2885000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 516092000, "total_current_assets": 1582098000, "total_assets": 4103046999, "short_term_debt": 118198000, "long_term_debt": 2076054000, "total_debt": 2194252000, "total_liabilities": 4495402000, "total_equity": -392355000, "shares_outstanding": 176997000, "goodwill_and_intangibles": 787567999 }, "cash_flow": { "operating_cash_flow": -12525000, "capital_expenditure": 19957000, "free_cash_flow": 7432000, "dividends_paid": 8832000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313129, "ticker_id": 3078, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "77501000", "ebitda": "106351000", "netIncome": "-2885000", "grossProfit": "272747000", "depreciation": "None", "totalRevenue": "521269000", "costOfRevenue": "248522000", "interestIncome": "None", "incomeBeforeTax": "47604000", "interestExpense": "27306000", "operatingIncome": "78289000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "15500000", "reportedCurrency": "USD", "netInterestIncome": "-44369000", "nonInterestIncome": "None", "operatingExpenses": "194458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7626000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248522000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28850000", "sellingGeneralAndAdministrative": "186445000", "netIncomeFromContinuingOperations": "-2885000" }, "balance": { "goodwill": "729291000", "inventory": "78683000", "commonStock": "270338000", "currentDebt": "None", "investments": "None", "totalAssets": "4103046999", "longTermDebt": "2076054000", "shortTermDebt": "118198000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "58276999", "reportedCurrency": "USD", "retainedEarnings": "3027030000", "totalLiabilities": "4495402000", "otherCurrentAssets": "110041000", "totalCurrentAssets": "1582098000", "currentLongTermDebt": "58111000", "longTermInvestments": "None", "shortTermInvestments": "21859000", "currentNetReceivables": "855423000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2520948999", "currentAccountsPayable": "784020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2466276000", "totalShareholderEquity": "-392355000", "capitalLeaseObligations": "332111000", "otherCurrentLiabilities": "599976000", "totalCurrentLiabilities": "1625420000", "otherNonCurrentLiabilities": "303081000", "totalNonCurrentLiabilities": "2869982000", "cashAndShortTermInvestments": "516092000", "commonStockSharesOutstanding": "176997000", "intangibleAssetsExcludingGoodwill": "58276999", "cashAndCashEquivalentsAtCarryingValue": "516092000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2885000", "profitLoss": "None", "dividendPayout": "8832000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-9005000", "operatingCashflow": "-12525000", "capitalExpenditures": "19957000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58433000", "cashflowFromInvestment": "-11841000", "stockBasedCompensation": "2390000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8832000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40879000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 521269000, "cost_of_revenue": 248522000, "gross_profit": 272747000, "research_and_development": 7626000, "selling_general_admin": 186445000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 77501000, "depreciation_amortisation": 28850000, "ebitda": 106351000, "interest_expense": 27306000, "interest_income": null, "other_non_operating": null, "pretax_income": 47604000, "tax_provision": 15500000, "effective_tax_rate": null, "net_income": -2885000, "net_income_continuing_ops": -2885000, "net_income_to_common": -2885000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 516092000, "short_term_investments": 21859000, "net_receivables": 855423000, "inventory": 78683000, "other_current_assets": null, "total_current_assets": 1582098000, "net_ppe": null, "goodwill": 729291000, "intangible_assets": 58276999, "goodwill_and_intangibles": 787567999, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2520948999, "total_assets": 4103046999, "short_term_debt": 118198000, "accounts_payable": 784020000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1625420000, "long_term_debt": 2076054000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2869982000, "total_liabilities": 4495402000, "total_debt": 2194252000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3027030000, "total_equity": -392355000, "shares_outstanding": 176997000, "operating_cash_flow": -12525000, "stock_based_compensation": 2390000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 19957000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11841000, "dividends_paid": 8832000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58433000, "free_cash_flow": 7432000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "77501000", "ebitda": "106351000", "netIncome": "-2885000", "grossProfit": "272747000", "depreciation": "None", "totalRevenue": "521269000", "costOfRevenue": "248522000", "interestIncome": "None", "incomeBeforeTax": "47604000", "interestExpense": "27306000", "operatingIncome": "78289000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "15500000", "reportedCurrency": "USD", "netInterestIncome": "-44369000", "nonInterestIncome": "None", "operatingExpenses": "194458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7626000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248522000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28850000", "sellingGeneralAndAdministrative": "186445000", "netIncomeFromContinuingOperations": "-2885000" }, "balance": { "goodwill": "729291000", "inventory": "78683000", "commonStock": "270338000", "currentDebt": "None", "investments": "None", "totalAssets": "4103046999", "longTermDebt": "2076054000", "shortTermDebt": "118198000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "58276999", "reportedCurrency": "USD", "retainedEarnings": "3027030000", "totalLiabilities": "4495402000", "otherCurrentAssets": "110041000", "totalCurrentAssets": "1582098000", "currentLongTermDebt": "58111000", "longTermInvestments": "None", "shortTermInvestments": "21859000", "currentNetReceivables": "855423000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2520948999", "currentAccountsPayable": "784020000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2466276000", "totalShareholderEquity": "-392355000", "capitalLeaseObligations": "332111000", "otherCurrentLiabilities": "599976000", "totalCurrentLiabilities": "1625420000", "otherNonCurrentLiabilities": "303081000", "totalNonCurrentLiabilities": "2869982000", "cashAndShortTermInvestments": "516092000", "commonStockSharesOutstanding": "176997000", "intangibleAssetsExcludingGoodwill": "58276999", "cashAndCashEquivalentsAtCarryingValue": "516092000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2885000", "profitLoss": "None", "dividendPayout": "8832000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-9005000", "operatingCashflow": "-12525000", "capitalExpenditures": "19957000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58433000", "cashflowFromInvestment": "-11841000", "stockBasedCompensation": "2390000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8832000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40879000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "income_statement": { "revenue": 526416000, "cost_of_revenue": 258583000, "gross_profit": 267833000, "ebit": -25309000, "ebitda": 2915000, "pretax_income": -62552000, "tax_provision": -984000, "net_income": -223836000, "net_income_to_common": -223836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 601053000, "total_current_assets": 1691917000, "total_assets": 4272185000, "short_term_debt": 132005000, "long_term_debt": 2087101000, "total_debt": 2219106000, "total_liabilities": 4640761000, "total_equity": -368576000, "shares_outstanding": 176366000, "goodwill_and_intangibles": 796659000 }, "cash_flow": { "operating_cash_flow": 93921000, "capital_expenditure": 25280000, "free_cash_flow": 119201000, "dividends_paid": 8885000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313130, "ticker_id": 3078, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-25309000", "ebitda": "2915000", "netIncome": "-223836000", "grossProfit": "267833000", "depreciation": "None", "totalRevenue": "526416000", "costOfRevenue": "258583000", "interestIncome": "None", "incomeBeforeTax": "-62552000", "interestExpense": "45570000", "operatingIncome": "61292000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-984000", "reportedCurrency": "USD", "netInterestIncome": "-45570000", "nonInterestIncome": "None", "operatingExpenses": "206541000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8106000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "258583000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28224000", "sellingGeneralAndAdministrative": "206733000", "netIncomeFromContinuingOperations": "-223836000" }, "balance": { "goodwill": "734409000", "inventory": "70053000", "commonStock": "270338000", "currentDebt": "None", "investments": "None", "totalAssets": "4272185000", "longTermDebt": "2087101000", "shortTermDebt": "132005000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "62250000", "reportedCurrency": "USD", "retainedEarnings": "3077988000", "totalLiabilities": "4640761000", "otherCurrentAssets": "92309000", "totalCurrentAssets": "1691917000", "currentLongTermDebt": "58931000", "longTermInvestments": "250240000", "shortTermInvestments": "22166000", "currentNetReceivables": "906336000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2580268000", "currentAccountsPayable": "282425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2537617000", "totalShareholderEquity": "-368576000", "capitalLeaseObligations": "338050000", "otherCurrentLiabilities": "1220369000", "totalCurrentLiabilities": "1730409000", "otherNonCurrentLiabilities": "48701000", "totalNonCurrentLiabilities": "2910352000", "cashAndShortTermInvestments": "601053000", "commonStockSharesOutstanding": "176366000", "intangibleAssetsExcludingGoodwill": "62250000", "cashAndCashEquivalentsAtCarryingValue": "601053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-223836000", "profitLoss": "None", "dividendPayout": "8885000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "14239000", "operatingCashflow": "93921000", "capitalExpenditures": "25280000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29207000", "cashflowFromInvestment": "-27396000", "stockBasedCompensation": "2316000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8885000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40398000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 526416000, "cost_of_revenue": 258583000, "gross_profit": 267833000, "research_and_development": 8106000, "selling_general_admin": 206733000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -25309000, "depreciation_amortisation": 28224000, "ebitda": 2915000, "interest_expense": 45570000, "interest_income": null, "other_non_operating": null, "pretax_income": -62552000, "tax_provision": -984000, "effective_tax_rate": null, "net_income": -223836000, "net_income_continuing_ops": -223836000, "net_income_to_common": -223836000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 601053000, "short_term_investments": 22166000, "net_receivables": 906336000, "inventory": 70053000, "other_current_assets": null, "total_current_assets": 1691917000, "net_ppe": null, "goodwill": 734409000, "intangible_assets": 62250000, "goodwill_and_intangibles": 796659000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2580268000, "total_assets": 4272185000, "short_term_debt": 132005000, "accounts_payable": 282425000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1730409000, "long_term_debt": 2087101000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2910352000, "total_liabilities": 4640761000, "total_debt": 2219106000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3077988000, "total_equity": -368576000, "shares_outstanding": 176366000, "operating_cash_flow": 93921000, "stock_based_compensation": 2316000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25280000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -27396000, "dividends_paid": 8885000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29207000, "free_cash_flow": 119201000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-25309000", "ebitda": "2915000", "netIncome": "-223836000", "grossProfit": "267833000", "depreciation": "None", "totalRevenue": "526416000", "costOfRevenue": "258583000", "interestIncome": "None", "incomeBeforeTax": "-62552000", "interestExpense": "45570000", "operatingIncome": "61292000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-984000", "reportedCurrency": "USD", "netInterestIncome": "-45570000", "nonInterestIncome": "None", "operatingExpenses": "206541000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "8106000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "258583000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "28224000", "sellingGeneralAndAdministrative": "206733000", "netIncomeFromContinuingOperations": "-223836000" }, "balance": { "goodwill": "734409000", "inventory": "70053000", "commonStock": "270338000", "currentDebt": "None", "investments": "None", "totalAssets": "4272185000", "longTermDebt": "2087101000", "shortTermDebt": "132005000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "62250000", "reportedCurrency": "USD", "retainedEarnings": "3077988000", "totalLiabilities": "4640761000", "otherCurrentAssets": "92309000", "totalCurrentAssets": "1691917000", "currentLongTermDebt": "58931000", "longTermInvestments": "250240000", "shortTermInvestments": "22166000", "currentNetReceivables": "906336000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2580268000", "currentAccountsPayable": "282425000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2537617000", "totalShareholderEquity": "-368576000", "capitalLeaseObligations": "338050000", "otherCurrentLiabilities": "1220369000", "totalCurrentLiabilities": "1730409000", "otherNonCurrentLiabilities": "48701000", "totalNonCurrentLiabilities": "2910352000", "cashAndShortTermInvestments": "601053000", "commonStockSharesOutstanding": "176366000", "intangibleAssetsExcludingGoodwill": "62250000", "cashAndCashEquivalentsAtCarryingValue": "601053000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-223836000", "profitLoss": "None", "dividendPayout": "8885000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "14239000", "operatingCashflow": "93921000", "capitalExpenditures": "25280000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29207000", "cashflowFromInvestment": "-27396000", "stockBasedCompensation": "2316000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8885000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "40398000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "income_statement": { "revenue": 503033000, "cost_of_revenue": 248025000, "gross_profit": 255008000, "ebit": 53427000, "ebitda": 58157000, "pretax_income": 26927000, "tax_provision": 9115000, "net_income": -12519000, "net_income_to_common": -12519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 557696000, "total_current_assets": 1617534000, "total_assets": 4422704000, "short_term_debt": 173073000, "long_term_debt": 2101595000, "total_debt": 2274668000, "total_liabilities": 4547813000, "total_equity": -125109000, "shares_outstanding": 176099000, "goodwill_and_intangibles": 1011529000 }, "cash_flow": { "operating_cash_flow": 19781000, "capital_expenditure": 4420000, "free_cash_flow": 24201000, "dividends_paid": 8805000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313132, "ticker_id": 3078, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53427000", "ebitda": "58157000", "netIncome": "-12519000", "grossProfit": "255008000", "depreciation": "None", "totalRevenue": "503033000", "costOfRevenue": "248025000", "interestIncome": "26782000", "incomeBeforeTax": "26927000", "interestExpense": "43176000", "operatingIncome": "76549000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "9115000", "reportedCurrency": "USD", "netInterestIncome": "-43595000", "nonInterestIncome": "None", "operatingExpenses": "178459000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7715000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4730000", "sellingGeneralAndAdministrative": "209416000", "netIncomeFromContinuingOperations": "-12519000" }, "balance": { "goodwill": "945418000", "inventory": "83781000", "commonStock": "323338000", "currentDebt": "None", "investments": "None", "totalAssets": "4422704000", "longTermDebt": "2101595000", "shortTermDebt": "173073000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "66111000", "reportedCurrency": "USD", "retainedEarnings": "4872439000", "totalLiabilities": "4547813000", "otherCurrentAssets": "109189000", "totalCurrentAssets": "1617534000", "currentLongTermDebt": "56533000", "longTermInvestments": "None", "shortTermInvestments": "21732000", "currentNetReceivables": "845136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2805170000", "currentAccountsPayable": "792894000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "726296000", "shortLongTermDebtTotal": "2554588000", "totalShareholderEquity": "-125109000", "capitalLeaseObligations": "338190000", "otherCurrentLiabilities": "585001000", "totalCurrentLiabilities": "1640526000", "otherNonCurrentLiabilities": "265995000", "totalNonCurrentLiabilities": "2907287000", "cashAndShortTermInvestments": "557696000", "commonStockSharesOutstanding": "176099000", "intangibleAssetsExcludingGoodwill": "66111000", "cashAndCashEquivalentsAtCarryingValue": "557696000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17812000", "profitLoss": "None", "dividendPayout": "8805000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "12912000", "operatingCashflow": "19781000", "capitalExpenditures": "4420000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36561000", "cashflowFromInvestment": "-34740000", "stockBasedCompensation": "1206000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8805000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4730000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 503033000, "cost_of_revenue": 248025000, "gross_profit": 255008000, "research_and_development": 7715000, "selling_general_admin": 209416000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53427000, "depreciation_amortisation": 4730000, "ebitda": 58157000, "interest_expense": 43176000, "interest_income": null, "other_non_operating": null, "pretax_income": 26927000, "tax_provision": 9115000, "effective_tax_rate": null, "net_income": -12519000, "net_income_continuing_ops": -12519000, "net_income_to_common": -12519000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 557696000, "short_term_investments": 21732000, "net_receivables": 845136000, "inventory": 83781000, "other_current_assets": null, "total_current_assets": 1617534000, "net_ppe": null, "goodwill": 945418000, "intangible_assets": 66111000, "goodwill_and_intangibles": 1011529000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2805170000, "total_assets": 4422704000, "short_term_debt": 173073000, "accounts_payable": 792894000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1640526000, "long_term_debt": 2101595000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2907287000, "total_liabilities": 4547813000, "total_debt": 2274668000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4872439000, "total_equity": -125109000, "shares_outstanding": 176099000, "operating_cash_flow": 19781000, "stock_based_compensation": 1206000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4420000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34740000, "dividends_paid": 8805000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 36561000, "free_cash_flow": 24201000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53427000", "ebitda": "58157000", "netIncome": "-12519000", "grossProfit": "255008000", "depreciation": "None", "totalRevenue": "503033000", "costOfRevenue": "248025000", "interestIncome": "26782000", "incomeBeforeTax": "26927000", "interestExpense": "43176000", "operatingIncome": "76549000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "9115000", "reportedCurrency": "USD", "netInterestIncome": "-43595000", "nonInterestIncome": "None", "operatingExpenses": "178459000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "7715000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "248025000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "4730000", "sellingGeneralAndAdministrative": "209416000", "netIncomeFromContinuingOperations": "-12519000" }, "balance": { "goodwill": "945418000", "inventory": "83781000", "commonStock": "323338000", "currentDebt": "None", "investments": "None", "totalAssets": "4422704000", "longTermDebt": "2101595000", "shortTermDebt": "173073000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "66111000", "reportedCurrency": "USD", "retainedEarnings": "4872439000", "totalLiabilities": "4547813000", "otherCurrentAssets": "109189000", "totalCurrentAssets": "1617534000", "currentLongTermDebt": "56533000", "longTermInvestments": "None", "shortTermInvestments": "21732000", "currentNetReceivables": "845136000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2805170000", "currentAccountsPayable": "792894000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "726296000", "shortLongTermDebtTotal": "2554588000", "totalShareholderEquity": "-125109000", "capitalLeaseObligations": "338190000", "otherCurrentLiabilities": "585001000", "totalCurrentLiabilities": "1640526000", "otherNonCurrentLiabilities": "265995000", "totalNonCurrentLiabilities": "2907287000", "cashAndShortTermInvestments": "557696000", "commonStockSharesOutstanding": "176099000", "intangibleAssetsExcludingGoodwill": "66111000", "cashAndCashEquivalentsAtCarryingValue": "557696000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "17812000", "profitLoss": "None", "dividendPayout": "8805000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "12912000", "operatingCashflow": "19781000", "capitalExpenditures": "4420000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "36561000", "cashflowFromInvestment": "-34740000", "stockBasedCompensation": "1206000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8805000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "4730000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "income_statement": { "revenue": 776481000, "cost_of_revenue": 532591000, "gross_profit": 243890000, "ebit": -127892000, "ebitda": -88019000, "pretax_income": -150950000, "tax_provision": -9415000, "net_income": -141535000, "net_income_to_common": -141535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 541704000, "total_current_assets": 1614692000, "total_assets": 4423364000, "short_term_debt": 318964000, "long_term_debt": 1884798000, "total_debt": 2203762000, "total_liabilities": 4498851000, "total_equity": -75487000, "shares_outstanding": 175695000, "goodwill_and_intangibles": 1022364000 }, "cash_flow": { "operating_cash_flow": -44000, "capital_expenditure": 25980000, "free_cash_flow": 25936000, "dividends_paid": 8800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 313133, "ticker_id": 3078, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T03:01:43.138108+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-127892000", "ebitda": "-88019000", "netIncome": "-141535000", "grossProfit": "243890000", "depreciation": "None", "totalRevenue": "776481000", "costOfRevenue": "532591000", "interestIncome": "22920000", "incomeBeforeTax": "-150950000", "interestExpense": "37683000", "operatingIncome": "16960000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-9415000", "reportedCurrency": "USD", "netInterestIncome": "-22920000", "nonInterestIncome": "None", "operatingExpenses": "226930000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10274000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "532591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39873000", "sellingGeneralAndAdministrative": "220798000", "netIncomeFromContinuingOperations": "-141535000" }, "balance": { "goodwill": "952302000", "inventory": "92783000", "commonStock": "323338000", "currentDebt": "None", "investments": "None", "totalAssets": "4423364000", "longTermDebt": "1884798000", "shortTermDebt": "318964000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "70062000", "reportedCurrency": "USD", "retainedEarnings": "4908641000", "totalLiabilities": "4498851000", "otherCurrentAssets": "117132000", "totalCurrentAssets": "1614692000", "currentLongTermDebt": "264980000", "longTermInvestments": "640097000", "shortTermInvestments": "18972000", "currentNetReceivables": "844101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2808672000", "currentAccountsPayable": "808231000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25936000", "shortLongTermDebtTotal": "2457813000", "totalShareholderEquity": "-75487000", "capitalLeaseObligations": "308035000", "otherCurrentLiabilities": "643668000", "totalCurrentLiabilities": "1856620000", "otherNonCurrentLiabilities": "520574000", "totalNonCurrentLiabilities": "2642231000", "cashAndShortTermInvestments": "541704000", "commonStockSharesOutstanding": "175695000", "intangibleAssetsExcludingGoodwill": "70062000", "cashAndCashEquivalentsAtCarryingValue": "541704000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-141535000", "profitLoss": "None", "dividendPayout": "8800000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1161000", "operatingCashflow": "-44000", "capitalExpenditures": "25980000", "changeInReceivables": "-14094000", "changeInExchangeRate": "None", "cashflowFromFinancing": "46889000", "cashflowFromInvestment": "-19283000", "stockBasedCompensation": "2830000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "27562000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39873000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 776481000, "cost_of_revenue": 532591000, "gross_profit": 243890000, "research_and_development": 10274000, "selling_general_admin": 220798000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -127892000, "depreciation_amortisation": 39873000, "ebitda": -88019000, "interest_expense": 37683000, "interest_income": null, "other_non_operating": null, "pretax_income": -150950000, "tax_provision": -9415000, "effective_tax_rate": null, "net_income": -141535000, "net_income_continuing_ops": -141535000, "net_income_to_common": -141535000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 541704000, "short_term_investments": 18972000, "net_receivables": 844101000, "inventory": 92783000, "other_current_assets": null, "total_current_assets": 1614692000, "net_ppe": null, "goodwill": 952302000, "intangible_assets": 70062000, "goodwill_and_intangibles": 1022364000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2808672000, "total_assets": 4423364000, "short_term_debt": 318964000, "accounts_payable": 808231000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1856620000, "long_term_debt": 1884798000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2642231000, "total_liabilities": 4498851000, "total_debt": 2203762000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4908641000, "total_equity": -75487000, "shares_outstanding": 175695000, "operating_cash_flow": -44000, "stock_based_compensation": 2830000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 25980000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -19283000, "dividends_paid": 8800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 46889000, "free_cash_flow": 25936000, "net_change_in_cash": 27562000 }, "raw_data": { "income": { "ebit": "-127892000", "ebitda": "-88019000", "netIncome": "-141535000", "grossProfit": "243890000", "depreciation": "None", "totalRevenue": "776481000", "costOfRevenue": "532591000", "interestIncome": "22920000", "incomeBeforeTax": "-150950000", "interestExpense": "37683000", "operatingIncome": "16960000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "-9415000", "reportedCurrency": "USD", "netInterestIncome": "-22920000", "nonInterestIncome": "None", "operatingExpenses": "226930000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "10274000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "532591000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "39873000", "sellingGeneralAndAdministrative": "220798000", "netIncomeFromContinuingOperations": "-141535000" }, "balance": { "goodwill": "952302000", "inventory": "92783000", "commonStock": "323338000", "currentDebt": "None", "investments": "None", "totalAssets": "4423364000", "longTermDebt": "1884798000", "shortTermDebt": "318964000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "70062000", "reportedCurrency": "USD", "retainedEarnings": "4908641000", "totalLiabilities": "4498851000", "otherCurrentAssets": "117132000", "totalCurrentAssets": "1614692000", "currentLongTermDebt": "264980000", "longTermInvestments": "640097000", "shortTermInvestments": "18972000", "currentNetReceivables": "844101000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2808672000", "currentAccountsPayable": "808231000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "25936000", "shortLongTermDebtTotal": "2457813000", "totalShareholderEquity": "-75487000", "capitalLeaseObligations": "308035000", "otherCurrentLiabilities": "643668000", "totalCurrentLiabilities": "1856620000", "otherNonCurrentLiabilities": "520574000", "totalNonCurrentLiabilities": "2642231000", "cashAndShortTermInvestments": "541704000", "commonStockSharesOutstanding": "175695000", "intangibleAssetsExcludingGoodwill": "70062000", "cashAndCashEquivalentsAtCarryingValue": "541704000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-141535000", "profitLoss": "None", "dividendPayout": "8800000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "1161000", "operatingCashflow": "-44000", "capitalExpenditures": "25980000", "changeInReceivables": "-14094000", "changeInExchangeRate": "None", "cashflowFromFinancing": "46889000", "cashflowFromInvestment": "-19283000", "stockBasedCompensation": "2830000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "8800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "27562000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "39873000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }