{ "ticker": { "uuid": "d2d5dedb-0bc4-44da-b809-63464143114e", "symbol": "MIDD", "name": "Middleby Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/d2d5dedb-0bc4-44da-b809-63464143114e/", "api_url": "https://sharemaestro.com/factors/api/tickers/d2d5dedb-0bc4-44da-b809-63464143114e/" }, "ticker_metadata": { "id": 7136, "uuid": "d2d5dedb-0bc4-44da-b809-63464143114e", "symbol": "MIDD", "name": "Middleby Corp", "asset_type": "equity", "market_cap": 7008699000, "stock_exchange_id": 2, "industry": "Specialty Industrial Machinery", "sector": "Industrials", "description": "Middleby Corporation designs, manufactures, markets, distributes and services a variety of residential kitchen, food processing and foodservice equipment in the United States, Canada, Asia, Europe, the Middle East and Latin America. The company is headquartered in Elgin, Illinois.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 2, "name": "NASDAQ", "symbol": "NASDAQ", "country_code": "US", "currency": "USD", "benchmark": "QQQ", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "d2d5dedb-0bc4-44da-b809-63464143114e", "symbol": "MIDD", "name": "Middleby Corp", "exchange": "NASDAQ", "exchange_name": "NASDAQ", "country": "US", "currency": "USD", "sector": "Industrials", "industry": "Specialty Industrial Machinery", "page_url": "https://sharemaestro.com/factors/ticker/d2d5dedb-0bc4-44da-b809-63464143114e/", "api_url": "https://sharemaestro.com/factors/api/tickers/d2d5dedb-0bc4-44da-b809-63464143114e/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.45, "value": 0.69, "quality": 0.2, "momentum": 0.27, "coverage": 0.879, "confidence": 0.879, "delta": null }, "headline_factors": { "price": 154.93, "market_cap": 7317653760, "pe_ratio": null, "earnings_yield": null, "ebitda_to_ev": null, "shareholder_yield": 0, "roe": -0.1769, "piotroski_f_score": 4, "momentum_12_1": 0.1185, "volatility_252d": 0.4522 }, "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": 0.7857, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:11.029969+00:00", "batch_id": "" }, "size": { "price_close": 154.93, "market_cap": 7317653760, "market_cap_usd": 7317653760, "enterprise_value": 9014608760, "shares_outstanding": 47232000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": null, "pb_ratio": 3.0812, "ptbv_ratio": null, "ps_ratio": 1.9959, "pcf_ratio": 12.685, "pfcf_ratio": 10.3057, "ev_ebitda": null, "ev_ebit": -77.739, "ev_sales": 2.4588, "ev_fcf": 12.6956, "earnings_yield": null, "fcf_yield": 0.0788, "price_to_sales": 1.9959, "price_to_book": 3.0812, "price_to_cashflow": 12.685, "ebitda_to_ev": null, "sales_yield": 0.4067 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.3797, "operating_margin": -0.0316, "net_margin": -0.1146, "ebitda_margin": -0.0006, "fcf_margin": 0.1937, "roe": -0.1769, "roa": -0.0775, "roic": -0.0214, "roc_greenblatt": null, "asset_turnover": 0.6762, "cash_conversion": -1.69, "accruals_ratio": -0.1839, "sbc_to_revenue": 0.0057, "piotroski_f_score": 4, "altman_z_score": 3.2585, "earnings_stability_5y": 122.7273, "revenue_stability_5y": 0.1724, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.2567, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.283, "net_debt_to_ebitda": -728.9326, "debt_to_assets": 0.3456, "interest_coverage": -1.1606, "current_ratio": 1.9645, "quick_ratio": 1.0962, "net_debt": 1696955000, "local_beta": 0.0015, "volatility_252d": 0.4522, "volatility_60d": 0.9986, "max_drawdown_12m": -0.2382, "risk_adjusted_momentum": 0.2621 }, "growth": { "revenue_growth_1y": -0.0489, "revenue_growth_3y_cagr": -0.0741, "revenue_growth_5y_cagr": 0.0496, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.0611, "book_value_growth_1y": -0.1992, "revenue_growth": -0.0489, "earnings_growth": null }, "momentum": { "price_return_1m": -0.0591, "price_return_3m": 0.0275, "price_return_6m": 0.227, "price_return_9m": 0.0727, "price_return_12m": 0.0524, "price_return_12m_ex1m": 0.1185, "momentum_6m": 0.227, "momentum_12m": 0.0524, "momentum_12_1": 0.1185, "distance_from_52w_high": -0.0825, "distance_from_52w_low": 0.3175, "relative_strength": -0.1056 }, "raw_ttm": { "revenue_ttm": 3666323000, "gross_profit_ttm": 1392007000, "ebit_ttm": -115960000, "ebitda_ttm": -2328000, "net_income_ttm": -420156000, "eps_diluted_ttm": -8.8956, "operating_cash_flow_ttm": 576875000, "capital_expenditure_ttm": 133185000, "fcf_ttm": 710060000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 99914000, "cash_and_equivalents": 177065000, "total_current_assets": 1647839000, "total_current_liabilities": 838790000, "net_ppe": null, "total_assets": 5421987000, "total_debt": 1874020000, "total_equity": 2374931000, "net_working_capital": 676138000, "book_value_per_share": 50.2822, "retained_earnings": 4000383000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -464104000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 50, "rank_pb": 65, "rank_ptbv": 50, "rank_ps": 48, "rank_pcf": 56, "rank_ev_ebitda": 50, "rank_ev_ebit": 4, "rank_earnings_yield": 50, "rank_fcf_yield": 51, "rank_dividend_yield": 73, "rank_shareholder_yield": 73, "rank_total_yield": 73, "rank_roe": 83, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 60, "rank_fcf_margin": 48, "rank_piotroski": 74, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 54, "rank_relative_strength": 62 }, "composites": { "value_composite": 31, "quality_composite": 80, "momentum_composite": 73, "growth_composite": 82, "yield_composite": 82, "svqf_composite": 58, "vc1_composite": 71, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 55, "quality_value_composite": 0.3715, "os_score": 0.45, "value_percentile": 0.69, "quality_percentile": 0.2, "momentum_percentile": 0.27, "factor_coverage": 0.879, "signal_confidence": 0.879, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": 73, "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": 1963, "ticker_id": 7136, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:11.029969+00:00", "batch_id": "", "os_score_delta": null, "price_close": 154.93, "market_cap": 7317653760, "market_cap_usd": 7317653760, "enterprise_value": 9014608760, "shares_outstanding": 47232000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.08120689, "ptbv_ratio": null, "ps_ratio": 1.99591082, "pcf_ratio": 12.68499027, "pfcf_ratio": 10.30568369, "ev_ebitda": null, "ev_ebit": -77.73895102, "ev_sales": 2.45876011, "ev_fcf": 12.69555919, "earnings_yield": null, "fcf_yield": 0.0787677, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.37967386, "operating_margin": -0.03162842, "net_margin": -0.11459874, "ebitda_margin": -0.00063497, "fcf_margin": 0.19367088, "roe": -0.17691293, "roa": -0.07749115, "roic": -0.02135865, "roc_greenblatt": null, "asset_turnover": 0.67619546, "cash_conversion": -1.68999134, "accruals_ratio": -0.18388665, "sbc_to_revenue": 0.0057409, "debt_to_equity": 1.28300822, "net_debt_to_ebitda": -728.93256014, "debt_to_assets": 0.34563344, "interest_coverage": -1.16059811, "current_ratio": 1.96454297, "quick_ratio": 1.09616352, "net_debt": 1696955000, "revenue_growth_1y": -0.04890965, "revenue_growth_3y_cagr": -0.07409401, "revenue_growth_5y_cagr": 0.04957925, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.06110003, "book_value_growth_1y": -0.19924405, "piotroski_f_score": 4, "altman_z_score": 3.25853786, "earnings_stability_5y": 122.727269, "revenue_stability_5y": 0.17238, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0591486, "price_return_3m": 0.02752354, "price_return_6m": 0.22697394, "price_return_9m": 0.07269958, "price_return_12m": 0.0523706, "price_return_12m_ex1m": 0.11853009, "distance_from_52w_high": -0.08249437, "distance_from_52w_low": 0.31754401, "relative_strength": -0.10557045, "local_beta": 0.0015, "volatility_252d": 0.452189, "volatility_60d": 0.998552, "max_drawdown_12m": -0.2382447, "revenue_ttm": 3666323000, "gross_profit_ttm": 1392007000, "ebit_ttm": -115960000, "ebitda_ttm": -2328000, "net_income_ttm": -420156000, "eps_diluted_ttm": -8.89557927, "operating_cash_flow_ttm": 576875000, "capital_expenditure_ttm": 133185000, "fcf_ttm": 710060000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 99914000, "cash_and_equivalents": 177065000, "total_current_assets": 1647839000, "total_current_liabilities": 838790000, "net_ppe": null, "total_assets": 5421987000, "total_debt": 1874020000, "total_equity": 2374931000, "net_working_capital": 676138000, "book_value_per_share": 50.28224509, "retained_earnings": 4000383000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -464104000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 65, "rank_ptbv": 50, "rank_ps": 48, "rank_pcf": 56, "rank_ev_ebitda": 50, "rank_ev_ebit": 4, "rank_earnings_yield": 50, "rank_fcf_yield": 51, "rank_dividend_yield": 73, "rank_shareholder_yield": 73, "rank_total_yield": 73, "rank_roe": 83, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 60, "rank_fcf_margin": 48, "rank_piotroski": 74, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 54, "rank_relative_strength": 62, "value_composite": 31, "quality_composite": 80, "momentum_composite": 73, "growth_composite": 82, "yield_composite": 82, "svqf_composite": 58, "vc1_composite": 71, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": 73, "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": 154.93, "os": 0.45, "value": 0.69, "quality": 0.2, "momentum": 0.27, "confidence": 0.879, "coverage": 0.879, "pe_ratio": null, "earnings_yield": null, "shareholder_yield": 0, "roe": -0.1769, "momentum_12_1": 0.1185, "complete_fields": { "id": 1963, "ticker_id": 7136, "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": 0.7857, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:49:11.029969+00:00", "batch_id": "", "os_score_delta": null, "price_close": 154.93, "market_cap": 7317653760, "market_cap_usd": 7317653760, "enterprise_value": 9014608760, "shares_outstanding": 47232000, "fx_rate_to_usd": null, "pe_ratio": null, "pb_ratio": 3.08120689, "ptbv_ratio": null, "ps_ratio": 1.99591082, "pcf_ratio": 12.68499027, "pfcf_ratio": 10.30568369, "ev_ebitda": null, "ev_ebit": -77.73895102, "ev_sales": 2.45876011, "ev_fcf": 12.69555919, "earnings_yield": null, "fcf_yield": 0.0787677, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.37967386, "operating_margin": -0.03162842, "net_margin": -0.11459874, "ebitda_margin": -0.00063497, "fcf_margin": 0.19367088, "roe": -0.17691293, "roa": -0.07749115, "roic": -0.02135865, "roc_greenblatt": null, "asset_turnover": 0.67619546, "cash_conversion": -1.68999134, "accruals_ratio": -0.18388665, "sbc_to_revenue": 0.0057409, "debt_to_equity": 1.28300822, "net_debt_to_ebitda": -728.93256014, "debt_to_assets": 0.34563344, "interest_coverage": -1.16059811, "current_ratio": 1.96454297, "quick_ratio": 1.09616352, "net_debt": 1696955000, "revenue_growth_1y": -0.04890965, "revenue_growth_3y_cagr": -0.07409401, "revenue_growth_5y_cagr": 0.04957925, "eps_growth_1y": null, "eps_growth_3y_cagr": null, "eps_growth_5y_cagr": null, "fcf_growth_1y": -0.06110003, "book_value_growth_1y": -0.19924405, "piotroski_f_score": 4, "altman_z_score": 3.25853786, "earnings_stability_5y": 122.727269, "revenue_stability_5y": 0.17238, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.0591486, "price_return_3m": 0.02752354, "price_return_6m": 0.22697394, "price_return_9m": 0.07269958, "price_return_12m": 0.0523706, "price_return_12m_ex1m": 0.11853009, "distance_from_52w_high": -0.08249437, "distance_from_52w_low": 0.31754401, "relative_strength": -0.10557045, "local_beta": 0.0015, "volatility_252d": 0.452189, "volatility_60d": 0.998552, "max_drawdown_12m": -0.2382447, "revenue_ttm": 3666323000, "gross_profit_ttm": 1392007000, "ebit_ttm": -115960000, "ebitda_ttm": -2328000, "net_income_ttm": -420156000, "eps_diluted_ttm": -8.89557927, "operating_cash_flow_ttm": 576875000, "capital_expenditure_ttm": 133185000, "fcf_ttm": 710060000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 99914000, "cash_and_equivalents": 177065000, "total_current_assets": 1647839000, "total_current_liabilities": 838790000, "net_ppe": null, "total_assets": 5421987000, "total_debt": 1874020000, "total_equity": 2374931000, "net_working_capital": 676138000, "book_value_per_share": 50.28224509, "retained_earnings": 4000383000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -464104000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Industrials", "rank_pe": 50, "rank_pb": 65, "rank_ptbv": 50, "rank_ps": 48, "rank_pcf": 56, "rank_ev_ebitda": 50, "rank_ev_ebit": 4, "rank_earnings_yield": 50, "rank_fcf_yield": 51, "rank_dividend_yield": 73, "rank_shareholder_yield": 73, "rank_total_yield": 73, "rank_roe": 83, "rank_roc": 50, "rank_roic": 82, "rank_gross_margin": 60, "rank_fcf_margin": 48, "rank_piotroski": 74, "rank_accruals": 8, "rank_sue": 50, "rank_eps_growth_1y": 50, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 85, "rank_momentum_12m": 59, "rank_momentum_12m_ex1m": 54, "rank_relative_strength": 62, "value_composite": 31, "quality_composite": 80, "momentum_composite": 73, "growth_composite": 82, "yield_composite": 82, "svqf_composite": 58, "vc1_composite": 71, "vc2_composite": 74, "vc3_composite": 74, "trending_value_composite": null, "overall_composite": 55, "factor_coverage": 0.879, "signal_confidence": 0.879, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 73, "small_cap_core_rank": 73, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "income_statement": { "revenue": 3201202000, "cost_of_revenue": 1949287000, "gross_profit": 1251915000, "ebit": 576103000, "ebitda": 675100000, "pretax_income": 482275000, "tax_provision": 115008000, "net_income": -277731000, "net_income_to_common": -277731000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222239000, "total_current_assets": 2742643000, "total_assets": 6315166000, "short_term_debt": 44420000, "long_term_debt": 2128582000, "total_debt": 2173002000, "total_liabilities": 3538937000, "total_equity": 2776229000, "shares_outstanding": 51655000, "goodwill_and_intangibles": 2860841000 }, "cash_flow": { "operating_cash_flow": 630197000, "capital_expenditure": 71843000, "free_cash_flow": 702040000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120608, "ticker_id": 7136, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "576103000", "ebitda": "675100000", "netIncome": "-277731000", "grossProfit": "1251915000", "depreciation": "None", "totalRevenue": "3201202000", "costOfRevenue": "1949287000", "interestIncome": "None", "incomeBeforeTax": "482275000", "interestExpense": "93828000", "operatingIncome": "588759000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "115008000", "reportedCurrency": "USD", "netInterestIncome": "-93828000", "nonInterestIncome": "None", "operatingExpenses": "663156000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1949287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98997000", "sellingGeneralAndAdministrative": "663156000", "netIncomeFromContinuingOperations": "367267000" }, "balance": { "goodwill": "1799649000", "inventory": "692589000", "commonStock": "153000", "currentDebt": "None", "investments": "None", "totalAssets": "6315166000", "longTermDebt": "2128582000", "shortTermDebt": "44420000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1061192000", "reportedCurrency": "USD", "retainedEarnings": "4050456000", "totalLiabilities": "3538937000", "otherCurrentAssets": "1254776000", "totalCurrentAssets": "2742643000", "currentLongTermDebt": "44420000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "573039000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3572523000", "currentAccountsPayable": "206666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2173001999", "totalShareholderEquity": "2776229000", "capitalLeaseObligations": "19522000", "otherCurrentLiabilities": "817145000", "totalCurrentLiabilities": "1068231000", "otherNonCurrentLiabilities": "177772000", "totalNonCurrentLiabilities": "2470706000", "cashAndShortTermInvestments": "222239000", "commonStockSharesOutstanding": "51655000", "intangibleAssetsExcludingGoodwill": "1061192000", "cashAndCashEquivalentsAtCarryingValue": "222239000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-277731000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3066000", "operatingCashflow": "630197000", "capitalExpenditures": "71843000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-970941000", "cashflowFromInvestment": "-126889000", "stockBasedCompensation": "13462000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-723613000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105305000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3201202000, "cost_of_revenue": 1949287000, "gross_profit": 1251915000, "research_and_development": null, "selling_general_admin": 663156000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 576103000, "depreciation_amortisation": 98997000, "ebitda": 675100000, "interest_expense": 93828000, "interest_income": null, "other_non_operating": null, "pretax_income": 482275000, "tax_provision": 115008000, "effective_tax_rate": null, "net_income": -277731000, "net_income_continuing_ops": 367267000, "net_income_to_common": -277731000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 222239000, "short_term_investments": null, "net_receivables": 573039000, "inventory": 692589000, "other_current_assets": null, "total_current_assets": 2742643000, "net_ppe": null, "goodwill": 1799649000, "intangible_assets": 1061192000, "goodwill_and_intangibles": 2860841000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3572523000, "total_assets": 6315166000, "short_term_debt": 44420000, "accounts_payable": 206666000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1068231000, "long_term_debt": 2128582000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2470706000, "total_liabilities": 3538937000, "total_debt": 2173002000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4050456000, "total_equity": 2776229000, "shares_outstanding": 51655000, "operating_cash_flow": 630197000, "stock_based_compensation": 13462000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 71843000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -126889000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -970941000, "free_cash_flow": 702040000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "576103000", "ebitda": "675100000", "netIncome": "-277731000", "grossProfit": "1251915000", "depreciation": "None", "totalRevenue": "3201202000", "costOfRevenue": "1949287000", "interestIncome": "None", "incomeBeforeTax": "482275000", "interestExpense": "93828000", "operatingIncome": "588759000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "115008000", "reportedCurrency": "USD", "netInterestIncome": "-93828000", "nonInterestIncome": "None", "operatingExpenses": "663156000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1949287000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "98997000", "sellingGeneralAndAdministrative": "663156000", "netIncomeFromContinuingOperations": "367267000" }, "balance": { "goodwill": "1799649000", "inventory": "692589000", "commonStock": "153000", "currentDebt": "None", "investments": "None", "totalAssets": "6315166000", "longTermDebt": "2128582000", "shortTermDebt": "44420000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1061192000", "reportedCurrency": "USD", "retainedEarnings": "4050456000", "totalLiabilities": "3538937000", "otherCurrentAssets": "1254776000", "totalCurrentAssets": "2742643000", "currentLongTermDebt": "44420000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "573039000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3572523000", "currentAccountsPayable": "206666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2173001999", "totalShareholderEquity": "2776229000", "capitalLeaseObligations": "19522000", "otherCurrentLiabilities": "817145000", "totalCurrentLiabilities": "1068231000", "otherNonCurrentLiabilities": "177772000", "totalNonCurrentLiabilities": "2470706000", "cashAndShortTermInvestments": "222239000", "commonStockSharesOutstanding": "51655000", "intangibleAssetsExcludingGoodwill": "1061192000", "cashAndCashEquivalentsAtCarryingValue": "222239000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-277731000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "3066000", "operatingCashflow": "630197000", "capitalExpenditures": "71843000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-970941000", "cashflowFromInvestment": "-126889000", "stockBasedCompensation": "13462000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-723613000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "105305000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "income_statement": { "revenue": 3875162000, "cost_of_revenue": 2404793000, "gross_profit": 1470369000, "ebit": 669549000, "ebitda": 796723000, "pretax_income": 577320000, "tax_provision": 148887000, "net_income": 428433000, "net_income_to_common": 428433000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 689533000, "total_current_assets": 2330043000, "total_assets": 7283151000, "short_term_debt": 71887000, "long_term_debt": 2351118000, "total_debt": 2423005000, "total_liabilities": 3644720000, "total_equity": 3638431000, "shares_outstanding": 54209000, "goodwill_and_intangibles": 4129259000 }, "cash_flow": { "operating_cash_flow": 686816000, "capital_expenditure": 49310000, "free_cash_flow": 736126000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120613, "ticker_id": 7136, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "669549000", "ebitda": "796723000", "netIncome": "428433000", "grossProfit": "1470369000", "depreciation": "None", "totalRevenue": "3875162000", "costOfRevenue": "2404793000", "interestIncome": "None", "incomeBeforeTax": "577320000", "interestExpense": "92229000", "operatingIncome": "656188000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "148887000", "reportedCurrency": "USD", "netInterestIncome": "-92229000", "nonInterestIncome": "None", "operatingExpenses": "814181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2404793000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127174000", "sellingGeneralAndAdministrative": "762502000", "netIncomeFromContinuingOperations": "428433000" }, "balance": { "goodwill": "2518222000", "inventory": "841567000", "commonStock": "148000", "currentDebt": "None", "investments": "None", "totalAssets": "7283151000", "longTermDebt": "2351118000", "shortTermDebt": "71887000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1611037000", "reportedCurrency": "USD", "retainedEarnings": "4328187000", "totalLiabilities": "3644720000", "otherCurrentAssets": "155588000", "totalCurrentAssets": "2330043000", "currentLongTermDebt": "43949000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "643355000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4953108000", "currentAccountsPayable": "208908000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2521047000", "totalShareholderEquity": "3638431000", "capitalLeaseObligations": "27938000", "otherCurrentLiabilities": "527901000", "totalCurrentLiabilities": "829322000", "otherNonCurrentLiabilities": "202645000", "totalNonCurrentLiabilities": "2815398000", "cashAndShortTermInvestments": "689533000", "commonStockSharesOutstanding": "54209000", "intangibleAssetsExcludingGoodwill": "1611037000", "cashAndCashEquivalentsAtCarryingValue": "689533000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "428433000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "95407000", "operatingCashflow": "686816000", "capitalExpenditures": "49310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73768000", "cashflowFromInvestment": "-158535000", "stockBasedCompensation": "36151000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34660000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127174000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3875162000, "cost_of_revenue": 2404793000, "gross_profit": 1470369000, "research_and_development": null, "selling_general_admin": 762502000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 669549000, "depreciation_amortisation": 127174000, "ebitda": 796723000, "interest_expense": 92229000, "interest_income": null, "other_non_operating": null, "pretax_income": 577320000, "tax_provision": 148887000, "effective_tax_rate": null, "net_income": 428433000, "net_income_continuing_ops": 428433000, "net_income_to_common": 428433000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 689533000, "short_term_investments": null, "net_receivables": 643355000, "inventory": 841567000, "other_current_assets": null, "total_current_assets": 2330043000, "net_ppe": null, "goodwill": 2518222000, "intangible_assets": 1611037000, "goodwill_and_intangibles": 4129259000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4953108000, "total_assets": 7283151000, "short_term_debt": 71887000, "accounts_payable": 208908000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 829322000, "long_term_debt": 2351118000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2815398000, "total_liabilities": 3644720000, "total_debt": 2423005000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4328187000, "total_equity": 3638431000, "shares_outstanding": 54209000, "operating_cash_flow": 686816000, "stock_based_compensation": 36151000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 49310000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -158535000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -73768000, "free_cash_flow": 736126000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "669549000", "ebitda": "796723000", "netIncome": "428433000", "grossProfit": "1470369000", "depreciation": "None", "totalRevenue": "3875162000", "costOfRevenue": "2404793000", "interestIncome": "None", "incomeBeforeTax": "577320000", "interestExpense": "92229000", "operatingIncome": "656188000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "148887000", "reportedCurrency": "USD", "netInterestIncome": "-92229000", "nonInterestIncome": "None", "operatingExpenses": "814181000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2404793000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "127174000", "sellingGeneralAndAdministrative": "762502000", "netIncomeFromContinuingOperations": "428433000" }, "balance": { "goodwill": "2518222000", "inventory": "841567000", "commonStock": "148000", "currentDebt": "None", "investments": "None", "totalAssets": "7283151000", "longTermDebt": "2351118000", "shortTermDebt": "71887000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1611037000", "reportedCurrency": "USD", "retainedEarnings": "4328187000", "totalLiabilities": "3644720000", "otherCurrentAssets": "155588000", "totalCurrentAssets": "2330043000", "currentLongTermDebt": "43949000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "643355000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4953108000", "currentAccountsPayable": "208908000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2521047000", "totalShareholderEquity": "3638431000", "capitalLeaseObligations": "27938000", "otherCurrentLiabilities": "527901000", "totalCurrentLiabilities": "829322000", "otherNonCurrentLiabilities": "202645000", "totalNonCurrentLiabilities": "2815398000", "cashAndShortTermInvestments": "689533000", "commonStockSharesOutstanding": "54209000", "intangibleAssetsExcludingGoodwill": "1611037000", "cashAndCashEquivalentsAtCarryingValue": "689533000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "428433000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "95407000", "operatingCashflow": "686816000", "capitalExpenditures": "49310000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-73768000", "cashflowFromInvestment": "-158535000", "stockBasedCompensation": "36151000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34660000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "127174000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "income_statement": { "revenue": 4036605000, "cost_of_revenue": 2502543000, "gross_profit": 1534062000, "ebit": 671947000, "ebitda": 797347000, "pretax_income": 519378000, "tax_provision": 118496000, "net_income": 400882000, "net_income_to_common": 400882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 247496000, "total_current_assets": 1965859000, "total_assets": 6906692000, "short_term_debt": 71239000, "long_term_debt": 2380373000, "total_debt": 2451612000, "total_liabilities": 3656803000, "total_equity": 3249889000, "shares_outstanding": 54086000, "goodwill_and_intangibles": 4179386000 }, "cash_flow": { "operating_cash_flow": 628790000, "capital_expenditure": 86984000, "free_cash_flow": 715774000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120618, "ticker_id": 7136, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "671947000", "ebitda": "797347000", "netIncome": "400882000", "grossProfit": "1534062000", "depreciation": "None", "totalRevenue": "4036605000", "costOfRevenue": "2502543000", "interestIncome": "None", "incomeBeforeTax": "519378000", "interestExpense": "120348000", "operatingIncome": "634868000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "118496000", "reportedCurrency": "USD", "netInterestIncome": "-118485000", "nonInterestIncome": "None", "operatingExpenses": "899194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "53100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2502543000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125400000", "sellingGeneralAndAdministrative": "798472000", "netIncomeFromContinuingOperations": "457786000" }, "balance": { "goodwill": "2486310000", "inventory": "935867000", "commonStock": "148000", "currentDebt": "None", "investments": "None", "totalAssets": "6906692000", "longTermDebt": "2380373000", "shortTermDebt": "71239000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1693076000", "reportedCurrency": "USD", "retainedEarnings": "3899754000", "totalLiabilities": "3656803000", "otherCurrentAssets": "90848000", "totalCurrentAssets": "1965859000", "currentLongTermDebt": "44822000", "longTermInvestments": "None", "shortTermInvestments": "2897000", "currentNetReceivables": "691648000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4940833000", "currentAccountsPayable": "227080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2539162000", "totalShareholderEquity": "3249889000", "capitalLeaseObligations": "26417000", "otherCurrentLiabilities": "409526000", "totalCurrentLiabilities": "851094000", "otherNonCurrentLiabilities": "197065000", "totalNonCurrentLiabilities": "2805709000", "cashAndShortTermInvestments": "247496000", "commonStockSharesOutstanding": "54086000", "intangibleAssetsExcludingGoodwill": "1693076000", "cashAndCashEquivalentsAtCarryingValue": "247496000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "400882000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "157868000", "operatingCashflow": "628790000", "capitalExpenditures": "86984000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-390939000", "cashflowFromInvestment": "-155742000", "stockBasedCompensation": "51047000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74565000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132604000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4036605000, "cost_of_revenue": 2502543000, "gross_profit": 1534062000, "research_and_development": 53100000, "selling_general_admin": 798472000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 671947000, "depreciation_amortisation": 125400000, "ebitda": 797347000, "interest_expense": 120348000, "interest_income": null, "other_non_operating": null, "pretax_income": 519378000, "tax_provision": 118496000, "effective_tax_rate": null, "net_income": 400882000, "net_income_continuing_ops": 457786000, "net_income_to_common": 400882000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 247496000, "short_term_investments": 2897000, "net_receivables": 691648000, "inventory": 935867000, "other_current_assets": null, "total_current_assets": 1965859000, "net_ppe": null, "goodwill": 2486310000, "intangible_assets": 1693076000, "goodwill_and_intangibles": 4179386000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4940833000, "total_assets": 6906692000, "short_term_debt": 71239000, "accounts_payable": 227080000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 851094000, "long_term_debt": 2380373000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2805709000, "total_liabilities": 3656803000, "total_debt": 2451612000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3899754000, "total_equity": 3249889000, "shares_outstanding": 54086000, "operating_cash_flow": 628790000, "stock_based_compensation": 51047000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 86984000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -155742000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -390939000, "free_cash_flow": 715774000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "671947000", "ebitda": "797347000", "netIncome": "400882000", "grossProfit": "1534062000", "depreciation": "None", "totalRevenue": "4036605000", "costOfRevenue": "2502543000", "interestIncome": "None", "incomeBeforeTax": "519378000", "interestExpense": "120348000", "operatingIncome": "634868000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "118496000", "reportedCurrency": "USD", "netInterestIncome": "-118485000", "nonInterestIncome": "None", "operatingExpenses": "899194000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "53100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2502543000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125400000", "sellingGeneralAndAdministrative": "798472000", "netIncomeFromContinuingOperations": "457786000" }, "balance": { "goodwill": "2486310000", "inventory": "935867000", "commonStock": "148000", "currentDebt": "None", "investments": "None", "totalAssets": "6906692000", "longTermDebt": "2380373000", "shortTermDebt": "71239000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1693076000", "reportedCurrency": "USD", "retainedEarnings": "3899754000", "totalLiabilities": "3656803000", "otherCurrentAssets": "90848000", "totalCurrentAssets": "1965859000", "currentLongTermDebt": "44822000", "longTermInvestments": "None", "shortTermInvestments": "2897000", "currentNetReceivables": "691648000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4940833000", "currentAccountsPayable": "227080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2539162000", "totalShareholderEquity": "3249889000", "capitalLeaseObligations": "26417000", "otherCurrentLiabilities": "409526000", "totalCurrentLiabilities": "851094000", "otherNonCurrentLiabilities": "197065000", "totalNonCurrentLiabilities": "2805709000", "cashAndShortTermInvestments": "247496000", "commonStockSharesOutstanding": "54086000", "intangibleAssetsExcludingGoodwill": "1693076000", "cashAndCashEquivalentsAtCarryingValue": "247496000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "400882000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "157868000", "operatingCashflow": "628790000", "capitalExpenditures": "86984000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-390939000", "cashflowFromInvestment": "-155742000", "stockBasedCompensation": "51047000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-74565000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "132604000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "income_statement": { "revenue": 4032853000, "cost_of_revenue": 2586299000, "gross_profit": 1446554000, "ebit": 653392000, "ebitda": 791453000, "pretax_income": 564415000, "tax_provision": 127846000, "net_income": 436569000, "net_income_to_common": 436569000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 162001000, "total_current_assets": 2005996000, "total_assets": 6874866000, "short_term_debt": 70833000, "long_term_debt": 2676741000, "total_debt": 2747574000, "total_liabilities": 4077119000, "total_equity": 2797747000, "shares_outstanding": 54947000, "goodwill_and_intangibles": 4206066000 }, "cash_flow": { "operating_cash_flow": 332552000, "capital_expenditure": 69522000, "free_cash_flow": 402074000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120623, "ticker_id": 7136, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "653392000", "ebitda": "791453000", "netIncome": "436569000", "grossProfit": "1446554000", "depreciation": "None", "totalRevenue": "4032853000", "costOfRevenue": "2586299000", "interestIncome": "None", "incomeBeforeTax": "564415000", "interestExpense": "88977000", "operatingIncome": "639604000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "127846000", "reportedCurrency": "USD", "netInterestIncome": "-88977000", "nonInterestIncome": "None", "operatingExpenses": "806950000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48900000", "otherNonOperatingIncome": "-28893000", "costofGoodsAndServicesSold": "2586299000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138061000", "sellingGeneralAndAdministrative": "754553000", "netIncomeFromContinuingOperations": "436569000" }, "balance": { "goodwill": "2411834000", "inventory": "1077729000", "commonStock": "147000", "currentDebt": "None", "investments": "None", "totalAssets": "6874866000", "longTermDebt": "2676741000", "shortTermDebt": "70833000", "treasuryStock": "-831176000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1794232000", "reportedCurrency": "USD", "retainedEarnings": "3498872000", "totalLiabilities": "4077119000", "otherCurrentAssets": "94694000", "totalCurrentAssets": "2005996000", "currentLongTermDebt": "45583000", "longTermInvestments": "None", "shortTermInvestments": "6805000", "currentNetReceivables": "671572000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4868870000", "currentAccountsPayable": "271374000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "443528000", "shortLongTermDebtTotal": "2827816000", "totalShareholderEquity": "2797747000", "capitalLeaseObligations": "25250000", "otherCurrentLiabilities": "436209000", "totalCurrentLiabilities": "988284000", "otherNonCurrentLiabilities": "176942000", "totalNonCurrentLiabilities": "3088835000", "cashAndShortTermInvestments": "162001000", "commonStockSharesOutstanding": "54947000", "intangibleAssetsExcludingGoodwill": "1794232000", "cashAndCashEquivalentsAtCarryingValue": "162001000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "436569000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-196313000", "operatingCashflow": "332552000", "capitalExpenditures": "69522000", "changeInReceivables": "-28392000", "changeInExchangeRate": "None", "cashflowFromFinancing": "7631000", "cashflowFromInvestment": "-348319000", "stockBasedCompensation": "58368000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8136000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-264777000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4032853000, "cost_of_revenue": 2586299000, "gross_profit": 1446554000, "research_and_development": 48900000, "selling_general_admin": 754553000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 653392000, "depreciation_amortisation": 138061000, "ebitda": 791453000, "interest_expense": 88977000, "interest_income": null, "other_non_operating": null, "pretax_income": 564415000, "tax_provision": 127846000, "effective_tax_rate": null, "net_income": 436569000, "net_income_continuing_ops": 436569000, "net_income_to_common": 436569000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 162001000, "short_term_investments": 6805000, "net_receivables": 671572000, "inventory": 1077729000, "other_current_assets": null, "total_current_assets": 2005996000, "net_ppe": null, "goodwill": 2411834000, "intangible_assets": 1794232000, "goodwill_and_intangibles": 4206066000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4868870000, "total_assets": 6874866000, "short_term_debt": 70833000, "accounts_payable": 271374000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 988284000, "long_term_debt": 2676741000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3088835000, "total_liabilities": 4077119000, "total_debt": 2747574000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3498872000, "total_equity": 2797747000, "shares_outstanding": 54947000, "operating_cash_flow": 332552000, "stock_based_compensation": 58368000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 69522000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -348319000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 7631000, "free_cash_flow": 402074000, "net_change_in_cash": -8136000 }, "raw_data": { "income": { "ebit": "653392000", "ebitda": "791453000", "netIncome": "436569000", "grossProfit": "1446554000", "depreciation": "None", "totalRevenue": "4032853000", "costOfRevenue": "2586299000", "interestIncome": "None", "incomeBeforeTax": "564415000", "interestExpense": "88977000", "operatingIncome": "639604000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "127846000", "reportedCurrency": "USD", "netInterestIncome": "-88977000", "nonInterestIncome": "None", "operatingExpenses": "806950000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "48900000", "otherNonOperatingIncome": "-28893000", "costofGoodsAndServicesSold": "2586299000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "138061000", "sellingGeneralAndAdministrative": "754553000", "netIncomeFromContinuingOperations": "436569000" }, "balance": { "goodwill": "2411834000", "inventory": "1077729000", "commonStock": "147000", "currentDebt": "None", "investments": "None", "totalAssets": "6874866000", "longTermDebt": "2676741000", "shortTermDebt": "70833000", "treasuryStock": "-831176000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "1794232000", "reportedCurrency": "USD", "retainedEarnings": "3498872000", "totalLiabilities": "4077119000", "otherCurrentAssets": "94694000", "totalCurrentAssets": "2005996000", "currentLongTermDebt": "45583000", "longTermInvestments": "None", "shortTermInvestments": "6805000", "currentNetReceivables": "671572000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4868870000", "currentAccountsPayable": "271374000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "443528000", "shortLongTermDebtTotal": "2827816000", "totalShareholderEquity": "2797747000", "capitalLeaseObligations": "25250000", "otherCurrentLiabilities": "436209000", "totalCurrentLiabilities": "988284000", "otherNonCurrentLiabilities": "176942000", "totalNonCurrentLiabilities": "3088835000", "cashAndShortTermInvestments": "162001000", "commonStockSharesOutstanding": "54947000", "intangibleAssetsExcludingGoodwill": "1794232000", "cashAndCashEquivalentsAtCarryingValue": "162001000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "436569000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-196313000", "operatingCashflow": "332552000", "capitalExpenditures": "69522000", "changeInReceivables": "-28392000", "changeInExchangeRate": "None", "cashflowFromFinancing": "7631000", "cashflowFromInvestment": "-348319000", "stockBasedCompensation": "58368000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8136000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-264777000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "138061000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "income_statement": { "revenue": 3250792000, "cost_of_revenue": 2055932000, "gross_profit": 1194860000, "ebit": 676661000, "ebitda": 801904000, "pretax_income": 619504000, "tax_provision": 131012000, "net_income": 488492000, "net_income_to_common": 488492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180362000, "total_current_assets": 1707085000, "total_assets": 6383598000, "short_term_debt": 50046000, "long_term_debt": 2387001000, "total_debt": 2437047000, "total_liabilities": 3889322000, "total_equity": 2494276000, "shares_outstanding": 56665000, "goodwill_and_intangibles": 4118846000 }, "cash_flow": { "operating_cash_flow": 423399000, "capital_expenditure": 51551000, "free_cash_flow": 474950000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120628, "ticker_id": 7136, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "676661000", "ebitda": "801904000", "netIncome": "488492000", "grossProfit": "1194860000", "depreciation": "None", "totalRevenue": "3250792000", "costOfRevenue": "2055932000", "interestIncome": "None", "incomeBeforeTax": "619504000", "interestExpense": "57157000", "operatingIncome": "629992000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "131012000", "reportedCurrency": "USD", "netInterestIncome": "-57157000", "nonInterestIncome": "None", "operatingExpenses": "564868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41800000", "otherNonOperatingIncome": "1603000", "costofGoodsAndServicesSold": "2055932000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125243000", "sellingGeneralAndAdministrative": "622910000", "netIncomeFromContinuingOperations": "488492000" }, "balance": { "goodwill": "2243469000", "inventory": "837418000", "commonStock": "147000", "currentDebt": "None", "investments": "None", "totalAssets": "6383598000", "longTermDebt": "2387001000", "shortTermDebt": "50046000", "treasuryStock": "-566399000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1875377000", "reportedCurrency": "USD", "retainedEarnings": "3062303000", "totalLiabilities": "3889322000", "otherCurrentAssets": "112163000", "totalCurrentAssets": "1707085000", "currentLongTermDebt": "27293000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "577142000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4676513000", "currentAccountsPayable": "304740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "380980000", "shortLongTermDebtTotal": "2437047000", "totalShareholderEquity": "2494276000", "capitalLeaseObligations": "22753000", "otherCurrentLiabilities": "404103000", "totalCurrentLiabilities": "914888000", "otherNonCurrentLiabilities": "180818000", "totalNonCurrentLiabilities": "2974434000", "cashAndShortTermInvestments": "180362000", "commonStockSharesOutstanding": "56665000", "intangibleAssetsExcludingGoodwill": "1875377000", "cashAndCashEquivalentsAtCarryingValue": "180362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "488492000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-204167000", "operatingCashflow": "423399000", "capitalExpenditures": "51551000", "changeInReceivables": "-99890000", "changeInExchangeRate": "-5068000", "cashflowFromFinancing": "502789000", "cashflowFromInvestment": "-1008861000", "stockBasedCompensation": "42330000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-87741000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29265000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125243000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3250792000, "cost_of_revenue": 2055932000, "gross_profit": 1194860000, "research_and_development": 41800000, "selling_general_admin": 622910000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 676661000, "depreciation_amortisation": 125243000, "ebitda": 801904000, "interest_expense": 57157000, "interest_income": null, "other_non_operating": null, "pretax_income": 619504000, "tax_provision": 131012000, "effective_tax_rate": null, "net_income": 488492000, "net_income_continuing_ops": 488492000, "net_income_to_common": 488492000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180362000, "short_term_investments": null, "net_receivables": 577142000, "inventory": 837418000, "other_current_assets": null, "total_current_assets": 1707085000, "net_ppe": null, "goodwill": 2243469000, "intangible_assets": 1875377000, "goodwill_and_intangibles": 4118846000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4676513000, "total_assets": 6383598000, "short_term_debt": 50046000, "accounts_payable": 304740000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 914888000, "long_term_debt": 2387001000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2974434000, "total_liabilities": 3889322000, "total_debt": 2437047000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3062303000, "total_equity": 2494276000, "shares_outstanding": 56665000, "operating_cash_flow": 423399000, "stock_based_compensation": 42330000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 51551000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1008861000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 502789000, "free_cash_flow": 474950000, "net_change_in_cash": -87741000 }, "raw_data": { "income": { "ebit": "676661000", "ebitda": "801904000", "netIncome": "488492000", "grossProfit": "1194860000", "depreciation": "None", "totalRevenue": "3250792000", "costOfRevenue": "2055932000", "interestIncome": "None", "incomeBeforeTax": "619504000", "interestExpense": "57157000", "operatingIncome": "629992000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "131012000", "reportedCurrency": "USD", "netInterestIncome": "-57157000", "nonInterestIncome": "None", "operatingExpenses": "564868000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41800000", "otherNonOperatingIncome": "1603000", "costofGoodsAndServicesSold": "2055932000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125243000", "sellingGeneralAndAdministrative": "622910000", "netIncomeFromContinuingOperations": "488492000" }, "balance": { "goodwill": "2243469000", "inventory": "837418000", "commonStock": "147000", "currentDebt": "None", "investments": "None", "totalAssets": "6383598000", "longTermDebt": "2387001000", "shortTermDebt": "50046000", "treasuryStock": "-566399000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "1875377000", "reportedCurrency": "USD", "retainedEarnings": "3062303000", "totalLiabilities": "3889322000", "otherCurrentAssets": "112163000", "totalCurrentAssets": "1707085000", "currentLongTermDebt": "27293000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "577142000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4676513000", "currentAccountsPayable": "304740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "380980000", "shortLongTermDebtTotal": "2437047000", "totalShareholderEquity": "2494276000", "capitalLeaseObligations": "22753000", "otherCurrentLiabilities": "404103000", "totalCurrentLiabilities": "914888000", "otherNonCurrentLiabilities": "180818000", "totalNonCurrentLiabilities": "2974434000", "cashAndShortTermInvestments": "180362000", "commonStockSharesOutstanding": "56665000", "intangibleAssetsExcludingGoodwill": "1875377000", "cashAndCashEquivalentsAtCarryingValue": "180362000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "488492000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-204167000", "operatingCashflow": "423399000", "capitalExpenditures": "51551000", "changeInReceivables": "-99890000", "changeInExchangeRate": "-5068000", "cashflowFromFinancing": "502789000", "cashflowFromInvestment": "-1008861000", "stockBasedCompensation": "42330000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-87741000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-29265000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125243000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "income_statement": { "revenue": 2513257000, "cost_of_revenue": 1631209000, "gross_profit": 882048000, "ebit": 331160000, "ebitda": 439246000, "pretax_income": 268057000, "tax_provision": 60763000, "net_income": 207294000, "net_income_to_common": 207294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 268103000, "total_current_assets": 1270493000, "total_assets": 5202474000, "short_term_debt": 45437000, "long_term_debt": 1706652000, "total_debt": 1752089000, "total_liabilities": 3225825000, "total_equity": 1976649000, "shares_outstanding": 55136000, "goodwill_and_intangibles": 3384642000 }, "cash_flow": { "operating_cash_flow": 524785000, "capital_expenditure": 41901000, "free_cash_flow": 566686000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120633, "ticker_id": 7136, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "331160000", "ebitda": "439246000", "netIncome": "207294000", "grossProfit": "882048000", "depreciation": "None", "totalRevenue": "2513257000", "costOfRevenue": "1631209000", "interestIncome": "None", "incomeBeforeTax": "268057000", "interestExpense": "78617000", "operatingIncome": "324431000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "60763000", "reportedCurrency": "USD", "netInterestIncome": "-78617000", "nonInterestIncome": "None", "operatingExpenses": "557617000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35300000", "otherNonOperatingIncome": "-3071000", "costofGoodsAndServicesSold": "1631209000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108086000", "sellingGeneralAndAdministrative": "491901000", "netIncomeFromContinuingOperations": "207294000" }, "balance": { "goodwill": "1934261000", "inventory": "540198000", "commonStock": "147000", "currentDebt": "None", "investments": "None", "totalAssets": "5202474000", "longTermDebt": "1706652000", "shortTermDebt": "45437000", "treasuryStock": "-537134000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1450381000", "reportedCurrency": "USD", "retainedEarnings": "2568756000", "totalLiabilities": "3225825000", "otherCurrentAssets": "98831000", "totalCurrentAssets": "1270493000", "currentLongTermDebt": "22944000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "363361000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3931981000", "currentAccountsPayable": "182773000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "344482000", "shortLongTermDebtTotal": "1752089000", "totalShareholderEquity": "1976649000", "capitalLeaseObligations": "22493000", "otherCurrentLiabilities": "356147000", "totalCurrentLiabilities": "700258000", "otherNonCurrentLiabilities": "671691000", "totalNonCurrentLiabilities": "2525567000", "cashAndShortTermInvestments": "268103000", "commonStockSharesOutstanding": "55136000", "intangibleAssetsExcludingGoodwill": "1450381000", "cashAndCashEquivalentsAtCarryingValue": "268103000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "207294000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "66690000", "operatingCashflow": "524785000", "capitalExpenditures": "41901000", "changeInReceivables": "90399000", "changeInExchangeRate": "8043000", "cashflowFromFinancing": "-252468000", "cashflowFromInvestment": "-106757000", "stockBasedCompensation": "19613000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "173603000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85872000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110532000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2513257000, "cost_of_revenue": 1631209000, "gross_profit": 882048000, "research_and_development": 35300000, "selling_general_admin": 491901000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 331160000, "depreciation_amortisation": 108086000, "ebitda": 439246000, "interest_expense": 78617000, "interest_income": null, "other_non_operating": null, "pretax_income": 268057000, "tax_provision": 60763000, "effective_tax_rate": null, "net_income": 207294000, "net_income_continuing_ops": 207294000, "net_income_to_common": 207294000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 268103000, "short_term_investments": null, "net_receivables": 363361000, "inventory": 540198000, "other_current_assets": null, "total_current_assets": 1270493000, "net_ppe": null, "goodwill": 1934261000, "intangible_assets": 1450381000, "goodwill_and_intangibles": 3384642000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3931981000, "total_assets": 5202474000, "short_term_debt": 45437000, "accounts_payable": 182773000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 700258000, "long_term_debt": 1706652000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2525567000, "total_liabilities": 3225825000, "total_debt": 1752089000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2568756000, "total_equity": 1976649000, "shares_outstanding": 55136000, "operating_cash_flow": 524785000, "stock_based_compensation": 19613000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41901000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -106757000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -252468000, "free_cash_flow": 566686000, "net_change_in_cash": 173603000 }, "raw_data": { "income": { "ebit": "331160000", "ebitda": "439246000", "netIncome": "207294000", "grossProfit": "882048000", "depreciation": "None", "totalRevenue": "2513257000", "costOfRevenue": "1631209000", "interestIncome": "None", "incomeBeforeTax": "268057000", "interestExpense": "78617000", "operatingIncome": "324431000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "60763000", "reportedCurrency": "USD", "netInterestIncome": "-78617000", "nonInterestIncome": "None", "operatingExpenses": "557617000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35300000", "otherNonOperatingIncome": "-3071000", "costofGoodsAndServicesSold": "1631209000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "108086000", "sellingGeneralAndAdministrative": "491901000", "netIncomeFromContinuingOperations": "207294000" }, "balance": { "goodwill": "1934261000", "inventory": "540198000", "commonStock": "147000", "currentDebt": "None", "investments": "None", "totalAssets": "5202474000", "longTermDebt": "1706652000", "shortTermDebt": "45437000", "treasuryStock": "-537134000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "1450381000", "reportedCurrency": "USD", "retainedEarnings": "2568756000", "totalLiabilities": "3225825000", "otherCurrentAssets": "98831000", "totalCurrentAssets": "1270493000", "currentLongTermDebt": "22944000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "363361000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3931981000", "currentAccountsPayable": "182773000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "344482000", "shortLongTermDebtTotal": "1752089000", "totalShareholderEquity": "1976649000", "capitalLeaseObligations": "22493000", "otherCurrentLiabilities": "356147000", "totalCurrentLiabilities": "700258000", "otherNonCurrentLiabilities": "671691000", "totalNonCurrentLiabilities": "2525567000", "cashAndShortTermInvestments": "268103000", "commonStockSharesOutstanding": "55136000", "intangibleAssetsExcludingGoodwill": "1450381000", "cashAndCashEquivalentsAtCarryingValue": "268103000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "207294000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "66690000", "operatingCashflow": "524785000", "capitalExpenditures": "41901000", "changeInReceivables": "90399000", "changeInExchangeRate": "8043000", "cashflowFromFinancing": "-252468000", "cashflowFromInvestment": "-106757000", "stockBasedCompensation": "19613000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "173603000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-85872000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "110532000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "income_statement": { "revenue": 2959446000, "cost_of_revenue": 1855949000, "gross_profit": 1103497000, "ebit": 545228000, "ebitda": 648656000, "pretax_income": 462619000, "tax_provision": 110379000, "net_income": 352240000, "net_income_to_common": 352240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 94500000, "total_current_assets": 1209196000, "total_assets": 5002143000, "short_term_debt": 24721000, "long_term_debt": 1870246000, "total_debt": 1894967000, "total_liabilities": 3055329000, "total_equity": 1946814000, "shares_outstanding": 55656000, "goodwill_and_intangibles": 3293128000 }, "cash_flow": { "operating_cash_flow": 377425000, "capital_expenditure": 46609000, "free_cash_flow": 424034000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120638, "ticker_id": 7136, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "545228000", "ebitda": "648656000", "netIncome": "352240000", "grossProfit": "1103497000", "depreciation": "None", "totalRevenue": "2959446000", "costOfRevenue": "1855949000", "interestIncome": "None", "incomeBeforeTax": "462619000", "interestExpense": "82609000", "operatingIncome": "514043000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "110379000", "reportedCurrency": "USD", "netInterestIncome": "-82609000", "nonInterestIncome": "None", "operatingExpenses": "589454000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41200000", "otherNonOperatingIncome": "2328000", "costofGoodsAndServicesSold": "1855949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103428000", "sellingGeneralAndAdministrative": "564091000", "netIncomeFromContinuingOperations": "352240000" }, "balance": { "goodwill": "1849747000", "inventory": "585699000", "commonStock": "145000", "currentDebt": "None", "investments": "None", "totalAssets": "5002143000", "longTermDebt": "1870246000", "shortTermDebt": "24721000", "treasuryStock": "-451300000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1443381000", "reportedCurrency": "USD", "retainedEarnings": "2361462000", "totalLiabilities": "3055329000", "otherCurrentAssets": "81385000", "totalCurrentAssets": "1209196000", "currentLongTermDebt": "2894000", "longTermInvestments": "1830000", "shortTermInvestments": "None", "currentNetReceivables": "447612000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3792947000", "currentAccountsPayable": "173693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "352145000", "shortLongTermDebtTotal": "1894967000", "totalShareholderEquity": "1946814000", "capitalLeaseObligations": "21827000", "otherCurrentLiabilities": "300350000", "totalCurrentLiabilities": "593137000", "otherNonCurrentLiabilities": "458446000", "totalNonCurrentLiabilities": "2462192000", "cashAndShortTermInvestments": "94500000", "commonStockSharesOutstanding": "55656000", "intangibleAssetsExcludingGoodwill": "1443381000", "cashAndCashEquivalentsAtCarryingValue": "94500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "352240000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-28288000", "operatingCashflow": "377425000", "capitalExpenditures": "46609000", "changeInReceivables": "-27748000", "changeInExchangeRate": "-1514000", "cashflowFromFinancing": "-25445000", "cashflowFromInvestment": "-327667000", "stockBasedCompensation": "8133000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "22799000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6144000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2959446000, "cost_of_revenue": 1855949000, "gross_profit": 1103497000, "research_and_development": 41200000, "selling_general_admin": 564091000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 545228000, "depreciation_amortisation": 103428000, "ebitda": 648656000, "interest_expense": 82609000, "interest_income": null, "other_non_operating": null, "pretax_income": 462619000, "tax_provision": 110379000, "effective_tax_rate": null, "net_income": 352240000, "net_income_continuing_ops": 352240000, "net_income_to_common": 352240000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 94500000, "short_term_investments": null, "net_receivables": 447612000, "inventory": 585699000, "other_current_assets": null, "total_current_assets": 1209196000, "net_ppe": null, "goodwill": 1849747000, "intangible_assets": 1443381000, "goodwill_and_intangibles": 3293128000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3792947000, "total_assets": 5002143000, "short_term_debt": 24721000, "accounts_payable": 173693000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 593137000, "long_term_debt": 1870246000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2462192000, "total_liabilities": 3055329000, "total_debt": 1894967000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2361462000, "total_equity": 1946814000, "shares_outstanding": 55656000, "operating_cash_flow": 377425000, "stock_based_compensation": 8133000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 46609000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -327667000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -25445000, "free_cash_flow": 424034000, "net_change_in_cash": 22799000 }, "raw_data": { "income": { "ebit": "545228000", "ebitda": "648656000", "netIncome": "352240000", "grossProfit": "1103497000", "depreciation": "None", "totalRevenue": "2959446000", "costOfRevenue": "1855949000", "interestIncome": "None", "incomeBeforeTax": "462619000", "interestExpense": "82609000", "operatingIncome": "514043000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "110379000", "reportedCurrency": "USD", "netInterestIncome": "-82609000", "nonInterestIncome": "None", "operatingExpenses": "589454000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "41200000", "otherNonOperatingIncome": "2328000", "costofGoodsAndServicesSold": "1855949000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103428000", "sellingGeneralAndAdministrative": "564091000", "netIncomeFromContinuingOperations": "352240000" }, "balance": { "goodwill": "1849747000", "inventory": "585699000", "commonStock": "145000", "currentDebt": "None", "investments": "None", "totalAssets": "5002143000", "longTermDebt": "1870246000", "shortTermDebt": "24721000", "treasuryStock": "-451300000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "1443381000", "reportedCurrency": "USD", "retainedEarnings": "2361462000", "totalLiabilities": "3055329000", "otherCurrentAssets": "81385000", "totalCurrentAssets": "1209196000", "currentLongTermDebt": "2894000", "longTermInvestments": "1830000", "shortTermInvestments": "None", "currentNetReceivables": "447612000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3792947000", "currentAccountsPayable": "173693000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "352145000", "shortLongTermDebtTotal": "1894967000", "totalShareholderEquity": "1946814000", "capitalLeaseObligations": "21827000", "otherCurrentLiabilities": "300350000", "totalCurrentLiabilities": "593137000", "otherNonCurrentLiabilities": "458446000", "totalNonCurrentLiabilities": "2462192000", "cashAndShortTermInvestments": "94500000", "commonStockSharesOutstanding": "55656000", "intangibleAssetsExcludingGoodwill": "1443381000", "cashAndCashEquivalentsAtCarryingValue": "94500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "352240000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-28288000", "operatingCashflow": "377425000", "capitalExpenditures": "46609000", "changeInReceivables": "-27748000", "changeInExchangeRate": "-1514000", "cashflowFromFinancing": "-25445000", "cashflowFromInvestment": "-327667000", "stockBasedCompensation": "8133000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "22799000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6144000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "103428000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "income_statement": { "revenue": 2722931000, "cost_of_revenue": 1718791000, "gross_profit": 1004140000, "ebit": 482670000, "ebitda": 579908000, "pretax_income": 423513000, "tax_provision": 106361000, "net_income": 317152000, "net_income_to_common": 317152000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 71701000, "total_current_assets": 1061594000, "total_assets": 4549781000, "short_term_debt": 3207000, "long_term_debt": 1888898000, "total_debt": 1892105000, "total_liabilities": 2884578000, "total_equity": 1665203000, "shares_outstanding": 55604000, "goodwill_and_intangibles": 3104199000 }, "cash_flow": { "operating_cash_flow": 368914000, "capital_expenditure": 41439000, "free_cash_flow": 410353000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120643, "ticker_id": 7136, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "482670000", "ebitda": "579908000", "netIncome": "317152000", "grossProfit": "1004140000", "depreciation": "None", "totalRevenue": "2722931000", "costOfRevenue": "1718791000", "interestIncome": "None", "incomeBeforeTax": "423513000", "interestExpense": "58742000", "operatingIncome": "445966000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "106361000", "reportedCurrency": "USD", "netInterestIncome": "-58742000", "nonInterestIncome": "None", "operatingExpenses": "538842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35300000", "otherNonOperatingIncome": "-1825000", "costofGoodsAndServicesSold": "1718791000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97238000", "sellingGeneralAndAdministrative": "538842000", "netIncomeFromContinuingOperations": "317152000" }, "balance": { "goodwill": "1743175000", "inventory": "521810000", "commonStock": "145000", "currentDebt": "None", "investments": "None", "totalAssets": "4549781000", "longTermDebt": "1888898000", "shortTermDebt": "3207000", "treasuryStock": "-445118000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1361024000", "reportedCurrency": "USD", "retainedEarnings": "2009233000", "totalLiabilities": "2884578000", "otherCurrentAssets": "69423000", "totalCurrentAssets": "1061594000", "currentLongTermDebt": "3207000", "longTermInvestments": "13487000", "shortTermInvestments": "None", "currentNetReceivables": "398660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3488187000", "currentAccountsPayable": "188299000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "314569000", "shortLongTermDebtTotal": "1892105000", "totalShareholderEquity": "1665203000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "290081000", "totalCurrentLiabilities": "558952000", "otherNonCurrentLiabilities": "322832000", "totalNonCurrentLiabilities": "2325626000", "cashAndShortTermInvestments": "71701000", "commonStockSharesOutstanding": "55604000", "intangibleAssetsExcludingGoodwill": "1361024000", "cashAndCashEquivalentsAtCarryingValue": "71701000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "317152000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-28378000", "operatingCashflow": "368914000", "capitalExpenditures": "41439000", "changeInReceivables": "-25347000", "changeInExchangeRate": "-3573000", "cashflowFromFinancing": "856129000", "cashflowFromInvestment": "-1239423000", "stockBasedCompensation": "2497000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17953000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97238000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2722931000, "cost_of_revenue": 1718791000, "gross_profit": 1004140000, "research_and_development": 35300000, "selling_general_admin": 538842000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 482670000, "depreciation_amortisation": 97238000, "ebitda": 579908000, "interest_expense": 58742000, "interest_income": null, "other_non_operating": null, "pretax_income": 423513000, "tax_provision": 106361000, "effective_tax_rate": null, "net_income": 317152000, "net_income_continuing_ops": 317152000, "net_income_to_common": 317152000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 71701000, "short_term_investments": null, "net_receivables": 398660000, "inventory": 521810000, "other_current_assets": null, "total_current_assets": 1061594000, "net_ppe": null, "goodwill": 1743175000, "intangible_assets": 1361024000, "goodwill_and_intangibles": 3104199000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3488187000, "total_assets": 4549781000, "short_term_debt": 3207000, "accounts_payable": 188299000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 558952000, "long_term_debt": 1888898000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2325626000, "total_liabilities": 2884578000, "total_debt": 1892105000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 2009233000, "total_equity": 1665203000, "shares_outstanding": 55604000, "operating_cash_flow": 368914000, "stock_based_compensation": 2497000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 41439000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -1239423000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 856129000, "free_cash_flow": 410353000, "net_change_in_cash": -17953000 }, "raw_data": { "income": { "ebit": "482670000", "ebitda": "579908000", "netIncome": "317152000", "grossProfit": "1004140000", "depreciation": "None", "totalRevenue": "2722931000", "costOfRevenue": "1718791000", "interestIncome": "None", "incomeBeforeTax": "423513000", "interestExpense": "58742000", "operatingIncome": "445966000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "106361000", "reportedCurrency": "USD", "netInterestIncome": "-58742000", "nonInterestIncome": "None", "operatingExpenses": "538842000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "35300000", "otherNonOperatingIncome": "-1825000", "costofGoodsAndServicesSold": "1718791000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97238000", "sellingGeneralAndAdministrative": "538842000", "netIncomeFromContinuingOperations": "317152000" }, "balance": { "goodwill": "1743175000", "inventory": "521810000", "commonStock": "145000", "currentDebt": "None", "investments": "None", "totalAssets": "4549781000", "longTermDebt": "1888898000", "shortTermDebt": "3207000", "treasuryStock": "-445118000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "1361024000", "reportedCurrency": "USD", "retainedEarnings": "2009233000", "totalLiabilities": "2884578000", "otherCurrentAssets": "69423000", "totalCurrentAssets": "1061594000", "currentLongTermDebt": "3207000", "longTermInvestments": "13487000", "shortTermInvestments": "None", "currentNetReceivables": "398660000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3488187000", "currentAccountsPayable": "188299000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "314569000", "shortLongTermDebtTotal": "1892105000", "totalShareholderEquity": "1665203000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "290081000", "totalCurrentLiabilities": "558952000", "otherNonCurrentLiabilities": "322832000", "totalNonCurrentLiabilities": "2325626000", "cashAndShortTermInvestments": "71701000", "commonStockSharesOutstanding": "55604000", "intangibleAssetsExcludingGoodwill": "1361024000", "cashAndCashEquivalentsAtCarryingValue": "71701000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "317152000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-28378000", "operatingCashflow": "368914000", "capitalExpenditures": "41439000", "changeInReceivables": "-25347000", "changeInExchangeRate": "-3573000", "cashflowFromFinancing": "856129000", "cashflowFromInvestment": "-1239423000", "stockBasedCompensation": "2497000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-17953000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97238000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "income_statement": { "revenue": 839908000, "cost_of_revenue": 516717999, "gross_profit": 323190000, "ebit": 134893000, "ebitda": 159737000, "pretax_income": 112924000, "tax_provision": 27640000, "net_income": -50073000, "net_income_to_common": -50073000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177065000, "total_current_assets": 1647839000, "total_assets": 5421987000, "short_term_debt": 44154000, "long_term_debt": 1829866000, "total_debt": 1874020000, "total_liabilities": 3047056000, "total_equity": 2374931000, "shares_outstanding": 47232000, "goodwill_and_intangibles": 2839035000 }, "cash_flow": { "operating_cash_flow": 87812000, "capital_expenditure": 87812000, "free_cash_flow": 175624000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120606, "ticker_id": 7136, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "134893000", "ebitda": "159737000", "netIncome": "-50073000", "grossProfit": "323190000", "depreciation": "None", "totalRevenue": "839908000", "costOfRevenue": "516717999", "interestIncome": "None", "incomeBeforeTax": "112924000", "interestExpense": "25480000", "operatingIncome": "134893000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "27640000", "reportedCurrency": "USD", "netInterestIncome": "-25480000", "nonInterestIncome": "None", "operatingExpenses": "188297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "516717999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24844000", "sellingGeneralAndAdministrative": "188297000", "netIncomeFromContinuingOperations": "85284000" }, "balance": { "goodwill": "1794037000", "inventory": "728388000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5421987000", "longTermDebt": "1829866000", "shortTermDebt": "44154000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1044998000", "reportedCurrency": "USD", "retainedEarnings": "4000383000", "totalLiabilities": "3047056000", "otherCurrentAssets": "134358000", "totalCurrentAssets": "1647839000", "currentLongTermDebt": "44154000", "longTermInvestments": "155293000", "shortTermInvestments": "None", "currentNetReceivables": "608028000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3774148000", "currentAccountsPayable": "215386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1874020000", "totalShareholderEquity": "2374931000", "capitalLeaseObligations": "21135000", "otherCurrentLiabilities": "579250000", "totalCurrentLiabilities": "838790000", "otherNonCurrentLiabilities": "175610000", "totalNonCurrentLiabilities": "2208266000", "cashAndShortTermInvestments": "177065000", "commonStockSharesOutstanding": "47232000", "intangibleAssetsExcludingGoodwill": "1044998000", "cashAndCashEquivalentsAtCarryingValue": "177065000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85284000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-40623000", "operatingCashflow": "87812000", "capitalExpenditures": "87812000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-684665000", "cashflowFromInvestment": "556527000", "stockBasedCompensation": "10074000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-374776000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24844000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 839908000, "cost_of_revenue": 516717999, "gross_profit": 323190000, "research_and_development": null, "selling_general_admin": 188297000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 134893000, "depreciation_amortisation": 24844000, "ebitda": 159737000, "interest_expense": 25480000, "interest_income": null, "other_non_operating": null, "pretax_income": 112924000, "tax_provision": 27640000, "effective_tax_rate": null, "net_income": -50073000, "net_income_continuing_ops": 85284000, "net_income_to_common": -50073000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 177065000, "short_term_investments": null, "net_receivables": 608028000, "inventory": 728388000, "other_current_assets": null, "total_current_assets": 1647839000, "net_ppe": null, "goodwill": 1794037000, "intangible_assets": 1044998000, "goodwill_and_intangibles": 2839035000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3774148000, "total_assets": 5421987000, "short_term_debt": 44154000, "accounts_payable": 215386000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 838790000, "long_term_debt": 1829866000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2208266000, "total_liabilities": 3047056000, "total_debt": 1874020000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4000383000, "total_equity": 2374931000, "shares_outstanding": 47232000, "operating_cash_flow": 87812000, "stock_based_compensation": 10074000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 87812000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 556527000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -684665000, "free_cash_flow": 175624000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "134893000", "ebitda": "159737000", "netIncome": "-50073000", "grossProfit": "323190000", "depreciation": "None", "totalRevenue": "839908000", "costOfRevenue": "516717999", "interestIncome": "None", "incomeBeforeTax": "112924000", "interestExpense": "25480000", "operatingIncome": "134893000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "27640000", "reportedCurrency": "USD", "netInterestIncome": "-25480000", "nonInterestIncome": "None", "operatingExpenses": "188297000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "516717999", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "24844000", "sellingGeneralAndAdministrative": "188297000", "netIncomeFromContinuingOperations": "85284000" }, "balance": { "goodwill": "1794037000", "inventory": "728388000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "5421987000", "longTermDebt": "1829866000", "shortTermDebt": "44154000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "1044998000", "reportedCurrency": "USD", "retainedEarnings": "4000383000", "totalLiabilities": "3047056000", "otherCurrentAssets": "134358000", "totalCurrentAssets": "1647839000", "currentLongTermDebt": "44154000", "longTermInvestments": "155293000", "shortTermInvestments": "None", "currentNetReceivables": "608028000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3774148000", "currentAccountsPayable": "215386000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1874020000", "totalShareholderEquity": "2374931000", "capitalLeaseObligations": "21135000", "otherCurrentLiabilities": "579250000", "totalCurrentLiabilities": "838790000", "otherNonCurrentLiabilities": "175610000", "totalNonCurrentLiabilities": "2208266000", "cashAndShortTermInvestments": "177065000", "commonStockSharesOutstanding": "47232000", "intangibleAssetsExcludingGoodwill": "1044998000", "cashAndCashEquivalentsAtCarryingValue": "177065000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "85284000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-40623000", "operatingCashflow": "87812000", "capitalExpenditures": "87812000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-684665000", "cashflowFromInvestment": "556527000", "stockBasedCompensation": "10074000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-374776000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "24844000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "income_statement": { "revenue": 866425000, "cost_of_revenue": 530205000, "gross_profit": 336220000, "ebit": 150114000, "ebitda": 175658000, "pretax_income": 120671000, "tax_provision": 34585000, "net_income": 36939000, "net_income_to_common": 36939000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222239000, "total_current_assets": 2742643000, "total_assets": 6315166000, "short_term_debt": 44420000, "long_term_debt": 2128582000, "total_debt": 2173002000, "total_liabilities": 3538937000, "total_equity": 2776229000, "shares_outstanding": 50032000, "goodwill_and_intangibles": 2860841000 }, "cash_flow": { "operating_cash_flow": 190719000, "capital_expenditure": 4188000, "free_cash_flow": 194907000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120607, "ticker_id": 7136, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "150114000", "ebitda": "175658000", "netIncome": "36939000", "grossProfit": "336220000", "depreciation": "None", "totalRevenue": "866425000", "costOfRevenue": "530205000", "interestIncome": "None", "incomeBeforeTax": "120671000", "interestExpense": "29443000", "operatingIncome": "161402000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "34585000", "reportedCurrency": "USD", "netInterestIncome": "-30473000", "nonInterestIncome": "None", "operatingExpenses": "174818000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "530205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25544000", "sellingGeneralAndAdministrative": "43322000", "netIncomeFromContinuingOperations": "681937000" }, "balance": { "goodwill": "1799649000", "inventory": "692589000", "commonStock": "153000", "currentDebt": "None", "investments": "None", "totalAssets": "6315166000", "longTermDebt": "2128582000", "shortTermDebt": "44420000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1061192000", "reportedCurrency": "USD", "retainedEarnings": "4050456000", "totalLiabilities": "3538937000", "otherCurrentAssets": "1254776000", "totalCurrentAssets": "2742643000", "currentLongTermDebt": "44420000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "573039000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3572523000", "currentAccountsPayable": "206666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2173001999", "totalShareholderEquity": "2776229000", "capitalLeaseObligations": "19522000", "otherCurrentLiabilities": "817145000", "totalCurrentLiabilities": "1068231000", "otherNonCurrentLiabilities": "177772000", "totalNonCurrentLiabilities": "2470706000", "cashAndShortTermInvestments": "222239000", "commonStockSharesOutstanding": "50032000", "intangibleAssetsExcludingGoodwill": "1061192000", "cashAndCashEquivalentsAtCarryingValue": "222239000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36939000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "36012000", "operatingCashflow": "190719000", "capitalExpenditures": "4188000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104902000", "cashflowFromInvestment": "-16332000", "stockBasedCompensation": "4854000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-209312000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8140000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 866425000, "cost_of_revenue": 530205000, "gross_profit": 336220000, "research_and_development": null, "selling_general_admin": 43322000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 150114000, "depreciation_amortisation": 25544000, "ebitda": 175658000, "interest_expense": 29443000, "interest_income": null, "other_non_operating": null, "pretax_income": 120671000, "tax_provision": 34585000, "effective_tax_rate": null, "net_income": 36939000, "net_income_continuing_ops": 681937000, "net_income_to_common": 36939000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 222239000, "short_term_investments": null, "net_receivables": 573039000, "inventory": 692589000, "other_current_assets": null, "total_current_assets": 2742643000, "net_ppe": null, "goodwill": 1799649000, "intangible_assets": 1061192000, "goodwill_and_intangibles": 2860841000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3572523000, "total_assets": 6315166000, "short_term_debt": 44420000, "accounts_payable": 206666000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1068231000, "long_term_debt": 2128582000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2470706000, "total_liabilities": 3538937000, "total_debt": 2173002000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4050456000, "total_equity": 2776229000, "shares_outstanding": 50032000, "operating_cash_flow": 190719000, "stock_based_compensation": 4854000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 4188000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16332000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -104902000, "free_cash_flow": 194907000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "150114000", "ebitda": "175658000", "netIncome": "36939000", "grossProfit": "336220000", "depreciation": "None", "totalRevenue": "866425000", "costOfRevenue": "530205000", "interestIncome": "None", "incomeBeforeTax": "120671000", "interestExpense": "29443000", "operatingIncome": "161402000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "34585000", "reportedCurrency": "USD", "netInterestIncome": "-30473000", "nonInterestIncome": "None", "operatingExpenses": "174818000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "530205000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "25544000", "sellingGeneralAndAdministrative": "43322000", "netIncomeFromContinuingOperations": "681937000" }, "balance": { "goodwill": "1799649000", "inventory": "692589000", "commonStock": "153000", "currentDebt": "None", "investments": "None", "totalAssets": "6315166000", "longTermDebt": "2128582000", "shortTermDebt": "44420000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "1061192000", "reportedCurrency": "USD", "retainedEarnings": "4050456000", "totalLiabilities": "3538937000", "otherCurrentAssets": "1254776000", "totalCurrentAssets": "2742643000", "currentLongTermDebt": "44420000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "573039000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3572523000", "currentAccountsPayable": "206666000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2173001999", "totalShareholderEquity": "2776229000", "capitalLeaseObligations": "19522000", "otherCurrentLiabilities": "817145000", "totalCurrentLiabilities": "1068231000", "otherNonCurrentLiabilities": "177772000", "totalNonCurrentLiabilities": "2470706000", "cashAndShortTermInvestments": "222239000", "commonStockSharesOutstanding": "50032000", "intangibleAssetsExcludingGoodwill": "1061192000", "cashAndCashEquivalentsAtCarryingValue": "222239000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36939000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "36012000", "operatingCashflow": "190719000", "capitalExpenditures": "4188000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-104902000", "cashflowFromInvestment": "-16332000", "stockBasedCompensation": "4854000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-209312000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "8140000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "income_statement": { "revenue": 982131000, "cost_of_revenue": 620825000, "gross_profit": 361306000, "ebit": -553805000, "ebitda": -520975000, "pretax_income": -578952000, "tax_provision": -65974000, "net_income": -512978000, "net_income_to_common": -512978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 175130000, "total_current_assets": 1969359000, "total_assets": 6354660000, "short_term_debt": 70337000, "long_term_debt": 2025027000, "total_debt": 2095364000, "total_liabilities": 3416875000, "total_equity": 2937785000, "shares_outstanding": 50521000, "goodwill_and_intangibles": 3495782000 }, "cash_flow": { "operating_cash_flow": 176341000, "capital_expenditure": 20266000, "free_cash_flow": 196607000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120609, "ticker_id": 7136, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "-553805000", "ebitda": "-520975000", "netIncome": "-512978000", "grossProfit": "361306000", "depreciation": "None", "totalRevenue": "982131000", "costOfRevenue": "620825000", "interestIncome": "None", "incomeBeforeTax": "-578952000", "interestExpense": "25147000", "operatingIncome": "-554249000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-65974000", "reportedCurrency": "USD", "netInterestIncome": "-25147000", "nonInterestIncome": "None", "operatingExpenses": "915555000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "620825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32830000", "sellingGeneralAndAdministrative": "203617000", "netIncomeFromContinuingOperations": "-512978000" }, "balance": { "goodwill": "2025358000", "inventory": "919551000", "commonStock": "153000", "currentDebt": "None", "investments": "None", "totalAssets": "6354660000", "longTermDebt": "2025027000", "shortTermDebt": "70337000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1470424000", "reportedCurrency": "USD", "retainedEarnings": "4013517000", "totalLiabilities": "3416875000", "otherCurrentAssets": "135942000", "totalCurrentAssets": "1969359000", "currentLongTermDebt": "42110000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "738736000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4385300999", "currentAccountsPayable": "257949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2095364000", "totalShareholderEquity": "2937785000", "capitalLeaseObligations": "28227000", "otherCurrentLiabilities": "446375000", "totalCurrentLiabilities": "951557000", "otherNonCurrentLiabilities": "201565000", "totalNonCurrentLiabilities": "2465318000", "cashAndShortTermInvestments": "175130000", "commonStockSharesOutstanding": "50521000", "intangibleAssetsExcludingGoodwill": "1470424000", "cashAndCashEquivalentsAtCarryingValue": "175130000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-512978000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-11534000", "operatingCashflow": "176341000", "capitalExpenditures": "20266000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-462580000", "cashflowFromInvestment": "-51301000", "stockBasedCompensation": "-104000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-148610000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32830000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 982131000, "cost_of_revenue": 620825000, "gross_profit": 361306000, "research_and_development": null, "selling_general_admin": 203617000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": -553805000, "depreciation_amortisation": 32830000, "ebitda": -520975000, "interest_expense": 25147000, "interest_income": null, "other_non_operating": null, "pretax_income": -578952000, "tax_provision": -65974000, "effective_tax_rate": null, "net_income": -512978000, "net_income_continuing_ops": -512978000, "net_income_to_common": -512978000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 175130000, "short_term_investments": null, "net_receivables": 738736000, "inventory": 919551000, "other_current_assets": null, "total_current_assets": 1969359000, "net_ppe": null, "goodwill": 2025358000, "intangible_assets": 1470424000, "goodwill_and_intangibles": 3495782000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4385300999, "total_assets": 6354660000, "short_term_debt": 70337000, "accounts_payable": 257949000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 951557000, "long_term_debt": 2025027000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2465318000, "total_liabilities": 3416875000, "total_debt": 2095364000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4013517000, "total_equity": 2937785000, "shares_outstanding": 50521000, "operating_cash_flow": 176341000, "stock_based_compensation": -104000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20266000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -51301000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -462580000, "free_cash_flow": 196607000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "-553805000", "ebitda": "-520975000", "netIncome": "-512978000", "grossProfit": "361306000", "depreciation": "None", "totalRevenue": "982131000", "costOfRevenue": "620825000", "interestIncome": "None", "incomeBeforeTax": "-578952000", "interestExpense": "25147000", "operatingIncome": "-554249000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "-65974000", "reportedCurrency": "USD", "netInterestIncome": "-25147000", "nonInterestIncome": "None", "operatingExpenses": "915555000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "620825000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32830000", "sellingGeneralAndAdministrative": "203617000", "netIncomeFromContinuingOperations": "-512978000" }, "balance": { "goodwill": "2025358000", "inventory": "919551000", "commonStock": "153000", "currentDebt": "None", "investments": "None", "totalAssets": "6354660000", "longTermDebt": "2025027000", "shortTermDebt": "70337000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "1470424000", "reportedCurrency": "USD", "retainedEarnings": "4013517000", "totalLiabilities": "3416875000", "otherCurrentAssets": "135942000", "totalCurrentAssets": "1969359000", "currentLongTermDebt": "42110000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "738736000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4385300999", "currentAccountsPayable": "257949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2095364000", "totalShareholderEquity": "2937785000", "capitalLeaseObligations": "28227000", "otherCurrentLiabilities": "446375000", "totalCurrentLiabilities": "951557000", "otherNonCurrentLiabilities": "201565000", "totalNonCurrentLiabilities": "2465318000", "cashAndShortTermInvestments": "175130000", "commonStockSharesOutstanding": "50521000", "intangibleAssetsExcludingGoodwill": "1470424000", "cashAndCashEquivalentsAtCarryingValue": "175130000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-512978000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-11534000", "operatingCashflow": "176341000", "capitalExpenditures": "20266000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-462580000", "cashflowFromInvestment": "-51301000", "stockBasedCompensation": "-104000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-148610000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32830000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "income_statement": { "revenue": 977859000, "cost_of_revenue": 606568000, "gross_profit": 371291000, "ebit": 152838000, "ebitda": 183252000, "pretax_income": 132994000, "tax_provision": 27038000, "net_income": 105956000, "net_income_to_common": 105956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 511499000, "total_current_assets": 2259590000, "total_assets": 7335883000, "short_term_debt": 71315000, "long_term_debt": 2331772000, "total_debt": 2403087000, "total_liabilities": 3713328000, "total_equity": 3622555000, "shares_outstanding": 53154000, "goodwill_and_intangibles": 4206332000 }, "cash_flow": { "operating_cash_flow": 122003000, "capital_expenditure": 20919000, "free_cash_flow": 142922000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120610, "ticker_id": 7136, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "152838000", "ebitda": "183252000", "netIncome": "105956000", "grossProfit": "371291000", "depreciation": "None", "totalRevenue": "977859000", "costOfRevenue": "606568000", "interestIncome": "None", "incomeBeforeTax": "132994000", "interestExpense": "19844000", "operatingIncome": "157680000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "27038000", "reportedCurrency": "USD", "netInterestIncome": "-19844000", "nonInterestIncome": "None", "operatingExpenses": "213611000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "606568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30414000", "sellingGeneralAndAdministrative": "213611000", "netIncomeFromContinuingOperations": "105956000" }, "balance": { "goodwill": "2592312000", "inventory": "888670000", "commonStock": "148000", "currentDebt": "None", "investments": "None", "totalAssets": "7335883000", "longTermDebt": "2331772000", "shortTermDebt": "71315000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1614020000", "reportedCurrency": "USD", "retainedEarnings": "4526495000", "totalLiabilities": "3713328000", "otherCurrentAssets": "193588000", "totalCurrentAssets": "2259590000", "currentLongTermDebt": "44010000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "665833000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5076293000", "currentAccountsPayable": "235746000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2403087000", "totalShareholderEquity": "3622555000", "capitalLeaseObligations": "27305000", "otherCurrentLiabilities": "411821000", "totalCurrentLiabilities": "880782000", "otherNonCurrentLiabilities": "188233000", "totalNonCurrentLiabilities": "2832546000", "cashAndShortTermInvestments": "511499000", "commonStockSharesOutstanding": "53154000", "intangibleAssetsExcludingGoodwill": "1614020000", "cashAndCashEquivalentsAtCarryingValue": "511499000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105956000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "7330000", "operatingCashflow": "122003000", "capitalExpenditures": "20919000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-346368000", "cashflowFromInvestment": "-24419000", "stockBasedCompensation": "6224000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-322913000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32190000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 977859000, "cost_of_revenue": 606568000, "gross_profit": 371291000, "research_and_development": null, "selling_general_admin": 213611000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 152838000, "depreciation_amortisation": 30414000, "ebitda": 183252000, "interest_expense": 19844000, "interest_income": null, "other_non_operating": null, "pretax_income": 132994000, "tax_provision": 27038000, "effective_tax_rate": null, "net_income": 105956000, "net_income_continuing_ops": 105956000, "net_income_to_common": 105956000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 511499000, "short_term_investments": null, "net_receivables": 665833000, "inventory": 888670000, "other_current_assets": null, "total_current_assets": 2259590000, "net_ppe": null, "goodwill": 2592312000, "intangible_assets": 1614020000, "goodwill_and_intangibles": 4206332000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 5076293000, "total_assets": 7335883000, "short_term_debt": 71315000, "accounts_payable": 235746000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 880782000, "long_term_debt": 2331772000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2832546000, "total_liabilities": 3713328000, "total_debt": 2403087000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4526495000, "total_equity": 3622555000, "shares_outstanding": 53154000, "operating_cash_flow": 122003000, "stock_based_compensation": 6224000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20919000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -24419000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -346368000, "free_cash_flow": 142922000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "152838000", "ebitda": "183252000", "netIncome": "105956000", "grossProfit": "371291000", "depreciation": "None", "totalRevenue": "977859000", "costOfRevenue": "606568000", "interestIncome": "None", "incomeBeforeTax": "132994000", "interestExpense": "19844000", "operatingIncome": "157680000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "27038000", "reportedCurrency": "USD", "netInterestIncome": "-19844000", "nonInterestIncome": "None", "operatingExpenses": "213611000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "606568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30414000", "sellingGeneralAndAdministrative": "213611000", "netIncomeFromContinuingOperations": "105956000" }, "balance": { "goodwill": "2592312000", "inventory": "888670000", "commonStock": "148000", "currentDebt": "None", "investments": "None", "totalAssets": "7335883000", "longTermDebt": "2331772000", "shortTermDebt": "71315000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "1614020000", "reportedCurrency": "USD", "retainedEarnings": "4526495000", "totalLiabilities": "3713328000", "otherCurrentAssets": "193588000", "totalCurrentAssets": "2259590000", "currentLongTermDebt": "44010000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "665833000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "5076293000", "currentAccountsPayable": "235746000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2403087000", "totalShareholderEquity": "3622555000", "capitalLeaseObligations": "27305000", "otherCurrentLiabilities": "411821000", "totalCurrentLiabilities": "880782000", "otherNonCurrentLiabilities": "188233000", "totalNonCurrentLiabilities": "2832546000", "cashAndShortTermInvestments": "511499000", "commonStockSharesOutstanding": "53154000", "intangibleAssetsExcludingGoodwill": "1614020000", "cashAndCashEquivalentsAtCarryingValue": "511499000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "105956000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "7330000", "operatingCashflow": "122003000", "capitalExpenditures": "20919000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-346368000", "cashflowFromInvestment": "-24419000", "stockBasedCompensation": "6224000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-322913000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32190000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "income_statement": { "revenue": 906627000, "cost_of_revenue": 560694000, "gross_profit": 345933000, "ebit": 139821000, "ebitda": 171966000, "pretax_income": 121457000, "tax_provision": 29105000, "net_income": 92352000, "net_income_to_common": 92352000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 745143000, "total_current_assets": 2413763000, "total_assets": 7401381000, "short_term_debt": 71288000, "long_term_debt": 2341295000, "total_debt": 2412583000, "total_liabilities": 3671460000, "total_equity": 3729921000, "shares_outstanding": 54621000, "goodwill_and_intangibles": 4149634000 }, "cash_flow": { "operating_cash_flow": 141134000, "capital_expenditure": 33732000, "free_cash_flow": 174866000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120611, "ticker_id": 7136, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "139821000", "ebitda": "171966000", "netIncome": "92352000", "grossProfit": "345933000", "depreciation": "None", "totalRevenue": "906627000", "costOfRevenue": "560694000", "interestIncome": "None", "incomeBeforeTax": "121457000", "interestExpense": "18364000", "operatingIncome": "140598000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "29105000", "reportedCurrency": "USD", "netInterestIncome": "-18364000", "nonInterestIncome": "None", "operatingExpenses": "205335000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "560694000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32145000", "sellingGeneralAndAdministrative": "202606000", "netIncomeFromContinuingOperations": "92352000" }, "balance": { "goodwill": "2543430000", "inventory": "877729000", "commonStock": "148000", "currentDebt": "None", "investments": "None", "totalAssets": "7401381000", "longTermDebt": "2341295000", "shortTermDebt": "71288000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1606204000", "reportedCurrency": "USD", "retainedEarnings": "4420539000", "totalLiabilities": "3671460000", "otherCurrentAssets": "145380000", "totalCurrentAssets": "2413763000", "currentLongTermDebt": "43878000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "645511000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4987618000", "currentAccountsPayable": "230585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2412583000", "totalShareholderEquity": "3729921000", "capitalLeaseObligations": "27410000", "otherCurrentLiabilities": "435099000", "totalCurrentLiabilities": "885823000", "otherNonCurrentLiabilities": "186874000", "totalNonCurrentLiabilities": "2785637000", "cashAndShortTermInvestments": "745143000", "commonStockSharesOutstanding": "54621000", "intangibleAssetsExcludingGoodwill": "1606204000", "cashAndCashEquivalentsAtCarryingValue": "745143000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92352000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-28742000", "operatingCashflow": "141134000", "capitalExpenditures": "33732000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57091000", "cashflowFromInvestment": "-34837000", "stockBasedCompensation": "2488000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42778000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32145000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 906627000, "cost_of_revenue": 560694000, "gross_profit": 345933000, "research_and_development": null, "selling_general_admin": 202606000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 139821000, "depreciation_amortisation": 32145000, "ebitda": 171966000, "interest_expense": 18364000, "interest_income": null, "other_non_operating": null, "pretax_income": 121457000, "tax_provision": 29105000, "effective_tax_rate": null, "net_income": 92352000, "net_income_continuing_ops": 92352000, "net_income_to_common": 92352000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 745143000, "short_term_investments": null, "net_receivables": 645511000, "inventory": 877729000, "other_current_assets": null, "total_current_assets": 2413763000, "net_ppe": null, "goodwill": 2543430000, "intangible_assets": 1606204000, "goodwill_and_intangibles": 4149634000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4987618000, "total_assets": 7401381000, "short_term_debt": 71288000, "accounts_payable": 230585000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 885823000, "long_term_debt": 2341295000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2785637000, "total_liabilities": 3671460000, "total_debt": 2412583000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4420539000, "total_equity": 3729921000, "shares_outstanding": 54621000, "operating_cash_flow": 141134000, "stock_based_compensation": 2488000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33732000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34837000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -57091000, "free_cash_flow": 174866000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "139821000", "ebitda": "171966000", "netIncome": "92352000", "grossProfit": "345933000", "depreciation": "None", "totalRevenue": "906627000", "costOfRevenue": "560694000", "interestIncome": "None", "incomeBeforeTax": "121457000", "interestExpense": "18364000", "operatingIncome": "140598000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "29105000", "reportedCurrency": "USD", "netInterestIncome": "-18364000", "nonInterestIncome": "None", "operatingExpenses": "205335000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "560694000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32145000", "sellingGeneralAndAdministrative": "202606000", "netIncomeFromContinuingOperations": "92352000" }, "balance": { "goodwill": "2543430000", "inventory": "877729000", "commonStock": "148000", "currentDebt": "None", "investments": "None", "totalAssets": "7401381000", "longTermDebt": "2341295000", "shortTermDebt": "71288000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "1606204000", "reportedCurrency": "USD", "retainedEarnings": "4420539000", "totalLiabilities": "3671460000", "otherCurrentAssets": "145380000", "totalCurrentAssets": "2413763000", "currentLongTermDebt": "43878000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "645511000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4987618000", "currentAccountsPayable": "230585000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2412583000", "totalShareholderEquity": "3729921000", "capitalLeaseObligations": "27410000", "otherCurrentLiabilities": "435099000", "totalCurrentLiabilities": "885823000", "otherNonCurrentLiabilities": "186874000", "totalNonCurrentLiabilities": "2785637000", "cashAndShortTermInvestments": "745143000", "commonStockSharesOutstanding": "54621000", "intangibleAssetsExcludingGoodwill": "1606204000", "cashAndCashEquivalentsAtCarryingValue": "745143000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "92352000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-28742000", "operatingCashflow": "141134000", "capitalExpenditures": "33732000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-57091000", "cashflowFromInvestment": "-34837000", "stockBasedCompensation": "2488000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-42778000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32145000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "income_statement": { "revenue": 1013881000, "cost_of_revenue": 624946000, "gross_profit": 388935000, "ebit": 173020000, "ebitda": 205358000, "pretax_income": 153030000, "tax_provision": 40726000, "net_income": 112304000, "net_income_to_common": 112304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 689533000, "total_current_assets": 2330043000, "total_assets": 7283151000, "short_term_debt": 71887000, "long_term_debt": 2351118000, "total_debt": 2423005000, "total_liabilities": 3644720000, "total_equity": 3638431000, "shares_outstanding": 54334000, "goodwill_and_intangibles": 4129259000 }, "cash_flow": { "operating_cash_flow": 239734000, "capital_expenditure": 13141000, "free_cash_flow": 252875000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120612, "ticker_id": 7136, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "173020000", "ebitda": "205358000", "netIncome": "112304000", "grossProfit": "388935000", "depreciation": "None", "totalRevenue": "1013881000", "costOfRevenue": "624946000", "interestIncome": "None", "incomeBeforeTax": "153030000", "interestExpense": "19990000", "operatingIncome": "169908000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "40726000", "reportedCurrency": "USD", "netInterestIncome": "-19990000", "nonInterestIncome": "None", "operatingExpenses": "219027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "57700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "624946000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32338000", "sellingGeneralAndAdministrative": "194894000", "netIncomeFromContinuingOperations": "112304000" }, "balance": { "goodwill": "2518222000", "inventory": "841567000", "commonStock": "148000", "currentDebt": "None", "investments": "None", "totalAssets": "7283151000", "longTermDebt": "2351118000", "shortTermDebt": "71887000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1611037000", "reportedCurrency": "USD", "retainedEarnings": "4328187000", "totalLiabilities": "3644720000", "otherCurrentAssets": "155588000", "totalCurrentAssets": "2330043000", "currentLongTermDebt": "43949000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "643355000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4953108000", "currentAccountsPayable": "208908000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2521047000", "totalShareholderEquity": "3638431000", "capitalLeaseObligations": "27938000", "otherCurrentLiabilities": "407398000", "totalCurrentLiabilities": "829322000", "otherNonCurrentLiabilities": "202645000", "totalNonCurrentLiabilities": "2815398000", "cashAndShortTermInvestments": "689533000", "commonStockSharesOutstanding": "54334000", "intangibleAssetsExcludingGoodwill": "1611037000", "cashAndCashEquivalentsAtCarryingValue": "689533000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112304000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "62362000", "operatingCashflow": "239734000", "capitalExpenditures": "13141000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27979000", "cashflowFromInvestment": "-114536000", "stockBasedCompensation": "6012000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16402000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32338000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1013881000, "cost_of_revenue": 624946000, "gross_profit": 388935000, "research_and_development": 57700000, "selling_general_admin": 194894000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 173020000, "depreciation_amortisation": 32338000, "ebitda": 205358000, "interest_expense": 19990000, "interest_income": null, "other_non_operating": null, "pretax_income": 153030000, "tax_provision": 40726000, "effective_tax_rate": null, "net_income": 112304000, "net_income_continuing_ops": 112304000, "net_income_to_common": 112304000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 689533000, "short_term_investments": null, "net_receivables": 643355000, "inventory": 841567000, "other_current_assets": null, "total_current_assets": 2330043000, "net_ppe": null, "goodwill": 2518222000, "intangible_assets": 1611037000, "goodwill_and_intangibles": 4129259000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4953108000, "total_assets": 7283151000, "short_term_debt": 71887000, "accounts_payable": 208908000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 829322000, "long_term_debt": 2351118000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2815398000, "total_liabilities": 3644720000, "total_debt": 2423005000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4328187000, "total_equity": 3638431000, "shares_outstanding": 54334000, "operating_cash_flow": 239734000, "stock_based_compensation": 6012000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13141000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -114536000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -27979000, "free_cash_flow": 252875000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "173020000", "ebitda": "205358000", "netIncome": "112304000", "grossProfit": "388935000", "depreciation": "None", "totalRevenue": "1013881000", "costOfRevenue": "624946000", "interestIncome": "None", "incomeBeforeTax": "153030000", "interestExpense": "19990000", "operatingIncome": "169908000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "40726000", "reportedCurrency": "USD", "netInterestIncome": "-19990000", "nonInterestIncome": "None", "operatingExpenses": "219027000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "57700000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "624946000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32338000", "sellingGeneralAndAdministrative": "194894000", "netIncomeFromContinuingOperations": "112304000" }, "balance": { "goodwill": "2518222000", "inventory": "841567000", "commonStock": "148000", "currentDebt": "None", "investments": "None", "totalAssets": "7283151000", "longTermDebt": "2351118000", "shortTermDebt": "71887000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "1611037000", "reportedCurrency": "USD", "retainedEarnings": "4328187000", "totalLiabilities": "3644720000", "otherCurrentAssets": "155588000", "totalCurrentAssets": "2330043000", "currentLongTermDebt": "43949000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "643355000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4953108000", "currentAccountsPayable": "208908000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2521047000", "totalShareholderEquity": "3638431000", "capitalLeaseObligations": "27938000", "otherCurrentLiabilities": "407398000", "totalCurrentLiabilities": "829322000", "otherNonCurrentLiabilities": "202645000", "totalNonCurrentLiabilities": "2815398000", "cashAndShortTermInvestments": "689533000", "commonStockSharesOutstanding": "54334000", "intangibleAssetsExcludingGoodwill": "1611037000", "cashAndCashEquivalentsAtCarryingValue": "689533000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "112304000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "62362000", "operatingCashflow": "239734000", "capitalExpenditures": "13141000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-27979000", "cashflowFromInvestment": "-114536000", "stockBasedCompensation": "6012000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16402000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32338000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "income_statement": { "revenue": 942809000, "cost_of_revenue": 587375000, "gross_profit": 355434000, "ebit": 176076000, "ebitda": 206856000, "pretax_income": 154677000, "tax_provision": 40511000, "net_income": 114166000, "net_income_to_common": 114166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 606004000, "total_current_assets": 2291610000, "total_assets": 7201081000, "short_term_debt": 69246000, "long_term_debt": 2361252000, "total_debt": 2430498000, "total_liabilities": 3608140000, "total_equity": 3592941000, "shares_outstanding": 54037000, "goodwill_and_intangibles": 4157772000 }, "cash_flow": { "operating_cash_flow": 156665000, "capital_expenditure": 11409000, "free_cash_flow": 168074000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120614, "ticker_id": 7136, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "176076000", "ebitda": "206856000", "netIncome": "114166000", "grossProfit": "355434000", "depreciation": "None", "totalRevenue": "942809000", "costOfRevenue": "587375000", "interestIncome": "None", "incomeBeforeTax": "154677000", "interestExpense": "21399000", "operatingIncome": "173439000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "40511000", "reportedCurrency": "USD", "netInterestIncome": "-21399000", "nonInterestIncome": "None", "operatingExpenses": "181995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "587375000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30780000", "sellingGeneralAndAdministrative": "179476000", "netIncomeFromContinuingOperations": "114166000" }, "balance": { "goodwill": "2506810000", "inventory": "905865000", "commonStock": "148000", "currentDebt": "None", "investments": "None", "totalAssets": "7201081000", "longTermDebt": "2361252000", "shortTermDebt": "69246000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1650962000", "reportedCurrency": "USD", "retainedEarnings": "4215883000", "totalLiabilities": "3608140000", "otherCurrentAssets": "164765000", "totalCurrentAssets": "2291610000", "currentLongTermDebt": "44058000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "614976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4909471000", "currentAccountsPayable": "214699000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2430498000", "totalShareholderEquity": "3592941000", "capitalLeaseObligations": "25188000", "otherCurrentLiabilities": "399085000", "totalCurrentLiabilities": "814712000", "otherNonCurrentLiabilities": "179404000", "totalNonCurrentLiabilities": "2793428000", "cashAndShortTermInvestments": "606004000", "commonStockSharesOutstanding": "54037000", "intangibleAssetsExcludingGoodwill": "1650962000", "cashAndCashEquivalentsAtCarryingValue": "606004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114166000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "25358000", "operatingCashflow": "156665000", "capitalExpenditures": "11409000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3114000", "cashflowFromInvestment": "-13682000", "stockBasedCompensation": "8669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-287000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34382000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 942809000, "cost_of_revenue": 587375000, "gross_profit": 355434000, "research_and_development": null, "selling_general_admin": 179476000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 176076000, "depreciation_amortisation": 30780000, "ebitda": 206856000, "interest_expense": 21399000, "interest_income": null, "other_non_operating": null, "pretax_income": 154677000, "tax_provision": 40511000, "effective_tax_rate": null, "net_income": 114166000, "net_income_continuing_ops": 114166000, "net_income_to_common": 114166000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 606004000, "short_term_investments": null, "net_receivables": 614976000, "inventory": 905865000, "other_current_assets": null, "total_current_assets": 2291610000, "net_ppe": null, "goodwill": 2506810000, "intangible_assets": 1650962000, "goodwill_and_intangibles": 4157772000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4909471000, "total_assets": 7201081000, "short_term_debt": 69246000, "accounts_payable": 214699000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 814712000, "long_term_debt": 2361252000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2793428000, "total_liabilities": 3608140000, "total_debt": 2430498000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4215883000, "total_equity": 3592941000, "shares_outstanding": 54037000, "operating_cash_flow": 156665000, "stock_based_compensation": 8669000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11409000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -13682000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3114000, "free_cash_flow": 168074000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "176076000", "ebitda": "206856000", "netIncome": "114166000", "grossProfit": "355434000", "depreciation": "None", "totalRevenue": "942809000", "costOfRevenue": "587375000", "interestIncome": "None", "incomeBeforeTax": "154677000", "interestExpense": "21399000", "operatingIncome": "173439000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "40511000", "reportedCurrency": "USD", "netInterestIncome": "-21399000", "nonInterestIncome": "None", "operatingExpenses": "181995000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "587375000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30780000", "sellingGeneralAndAdministrative": "179476000", "netIncomeFromContinuingOperations": "114166000" }, "balance": { "goodwill": "2506810000", "inventory": "905865000", "commonStock": "148000", "currentDebt": "None", "investments": "None", "totalAssets": "7201081000", "longTermDebt": "2361252000", "shortTermDebt": "69246000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "1650962000", "reportedCurrency": "USD", "retainedEarnings": "4215883000", "totalLiabilities": "3608140000", "otherCurrentAssets": "164765000", "totalCurrentAssets": "2291610000", "currentLongTermDebt": "44058000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "614976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4909471000", "currentAccountsPayable": "214699000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2430498000", "totalShareholderEquity": "3592941000", "capitalLeaseObligations": "25188000", "otherCurrentLiabilities": "399085000", "totalCurrentLiabilities": "814712000", "otherNonCurrentLiabilities": "179404000", "totalNonCurrentLiabilities": "2793428000", "cashAndShortTermInvestments": "606004000", "commonStockSharesOutstanding": "54037000", "intangibleAssetsExcludingGoodwill": "1650962000", "cashAndCashEquivalentsAtCarryingValue": "606004000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "114166000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "25358000", "operatingCashflow": "156665000", "capitalExpenditures": "11409000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3114000", "cashflowFromInvestment": "-13682000", "stockBasedCompensation": "8669000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-287000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "34382000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "income_statement": { "revenue": 991546000, "cost_of_revenue": 611904000, "gross_profit": 379642000, "ebit": 179342000, "ebitda": 210988000, "pretax_income": 154776000, "tax_provision": 39381000, "net_income": 115395000, "net_income_to_common": 115395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 459457000, "total_current_assets": 2143339000, "total_assets": 7025783000, "short_term_debt": 69618000, "long_term_debt": 2359996000, "total_debt": 2429614000, "total_liabilities": 3603872000, "total_equity": 3421911000, "shares_outstanding": 54072000, "goodwill_and_intangibles": 4122686000 }, "cash_flow": { "operating_cash_flow": 149516000, "capital_expenditure": 10937000, "free_cash_flow": 160453000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120615, "ticker_id": 7136, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "179342000", "ebitda": "210988000", "netIncome": "115395000", "grossProfit": "379642000", "depreciation": "None", "totalRevenue": "991546000", "costOfRevenue": "611904000", "interestIncome": "None", "incomeBeforeTax": "154776000", "interestExpense": "24566000", "operatingIncome": "175708000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "39381000", "reportedCurrency": "USD", "netInterestIncome": "-24566000", "nonInterestIncome": "None", "operatingExpenses": "203934000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "611904000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31646000", "sellingGeneralAndAdministrative": "194894000", "netIncomeFromContinuingOperations": "115395000" }, "balance": { "goodwill": "2471721000", "inventory": "920096000", "commonStock": "148000", "currentDebt": "None", "investments": "None", "totalAssets": "7025783000", "longTermDebt": "2359996000", "shortTermDebt": "69618000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1650965000", "reportedCurrency": "USD", "retainedEarnings": "4101717000", "totalLiabilities": "3603872000", "otherCurrentAssets": "84196000", "totalCurrentAssets": "2143339000", "currentLongTermDebt": "44250000", "longTermInvestments": "None", "shortTermInvestments": "1181000", "currentNetReceivables": "679590000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4882444000", "currentAccountsPayable": "238733000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2429614000", "totalShareholderEquity": "3421911000", "capitalLeaseObligations": "25368000", "otherCurrentLiabilities": "404190000", "totalCurrentLiabilities": "856863000", "otherNonCurrentLiabilities": "181660000", "totalNonCurrentLiabilities": "2747009000", "cashAndShortTermInvestments": "459457000", "commonStockSharesOutstanding": "54072000", "intangibleAssetsExcludingGoodwill": "1650965000", "cashAndCashEquivalentsAtCarryingValue": "459457000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115395000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "20652000", "operatingCashflow": "149516000", "capitalExpenditures": "10937000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14117000", "cashflowFromInvestment": "-14228000", "stockBasedCompensation": "7648000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-976000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29781000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 991546000, "cost_of_revenue": 611904000, "gross_profit": 379642000, "research_and_development": null, "selling_general_admin": 194894000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 179342000, "depreciation_amortisation": 31646000, "ebitda": 210988000, "interest_expense": 24566000, "interest_income": null, "other_non_operating": null, "pretax_income": 154776000, "tax_provision": 39381000, "effective_tax_rate": null, "net_income": 115395000, "net_income_continuing_ops": 115395000, "net_income_to_common": 115395000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 459457000, "short_term_investments": 1181000, "net_receivables": 679590000, "inventory": 920096000, "other_current_assets": null, "total_current_assets": 2143339000, "net_ppe": null, "goodwill": 2471721000, "intangible_assets": 1650965000, "goodwill_and_intangibles": 4122686000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4882444000, "total_assets": 7025783000, "short_term_debt": 69618000, "accounts_payable": 238733000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 856863000, "long_term_debt": 2359996000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2747009000, "total_liabilities": 3603872000, "total_debt": 2429614000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 4101717000, "total_equity": 3421911000, "shares_outstanding": 54072000, "operating_cash_flow": 149516000, "stock_based_compensation": 7648000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10937000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -14228000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -14117000, "free_cash_flow": 160453000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "179342000", "ebitda": "210988000", "netIncome": "115395000", "grossProfit": "379642000", "depreciation": "None", "totalRevenue": "991546000", "costOfRevenue": "611904000", "interestIncome": "None", "incomeBeforeTax": "154776000", "interestExpense": "24566000", "operatingIncome": "175708000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "39381000", "reportedCurrency": "USD", "netInterestIncome": "-24566000", "nonInterestIncome": "None", "operatingExpenses": "203934000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "611904000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31646000", "sellingGeneralAndAdministrative": "194894000", "netIncomeFromContinuingOperations": "115395000" }, "balance": { "goodwill": "2471721000", "inventory": "920096000", "commonStock": "148000", "currentDebt": "None", "investments": "None", "totalAssets": "7025783000", "longTermDebt": "2359996000", "shortTermDebt": "69618000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "1650965000", "reportedCurrency": "USD", "retainedEarnings": "4101717000", "totalLiabilities": "3603872000", "otherCurrentAssets": "84196000", "totalCurrentAssets": "2143339000", "currentLongTermDebt": "44250000", "longTermInvestments": "None", "shortTermInvestments": "1181000", "currentNetReceivables": "679590000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4882444000", "currentAccountsPayable": "238733000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2429614000", "totalShareholderEquity": "3421911000", "capitalLeaseObligations": "25368000", "otherCurrentLiabilities": "404190000", "totalCurrentLiabilities": "856863000", "otherNonCurrentLiabilities": "181660000", "totalNonCurrentLiabilities": "2747009000", "cashAndShortTermInvestments": "459457000", "commonStockSharesOutstanding": "54072000", "intangibleAssetsExcludingGoodwill": "1650965000", "cashAndCashEquivalentsAtCarryingValue": "459457000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "115395000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "20652000", "operatingCashflow": "149516000", "capitalExpenditures": "10937000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-14117000", "cashflowFromInvestment": "-14228000", "stockBasedCompensation": "7648000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-976000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29781000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "income_statement": { "revenue": 926926000, "cost_of_revenue": 580568000, "gross_profit": 346358000, "ebit": 141111000, "ebitda": 173521000, "pretax_income": 114837000, "tax_provision": 28269000, "net_income": 86568000, "net_income_to_common": 86568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 341018000, "total_current_assets": 2021923000, "total_assets": 6930405000, "short_term_debt": 70621000, "long_term_debt": 2370107000, "total_debt": 2440728000, "total_liabilities": 3619166000, "total_equity": 3311239000, "shares_outstanding": 54394000, "goodwill_and_intangibles": 4142795000 }, "cash_flow": { "operating_cash_flow": 140901000, "capital_expenditure": 13823000, "free_cash_flow": 154724000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120616, "ticker_id": 7136, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "141111000", "ebitda": "173521000", "netIncome": "86568000", "grossProfit": "346358000", "depreciation": "None", "totalRevenue": "926926000", "costOfRevenue": "580568000", "interestIncome": "None", "incomeBeforeTax": "114837000", "interestExpense": "26274000", "operatingIncome": "137133000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "28269000", "reportedCurrency": "USD", "netInterestIncome": "-26274000", "nonInterestIncome": "None", "operatingExpenses": "209225000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "580568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32410000", "sellingGeneralAndAdministrative": "206048000", "netIncomeFromContinuingOperations": "86568000" }, "balance": { "goodwill": "2473323000", "inventory": "943679000", "commonStock": "148000", "currentDebt": "None", "investments": "None", "totalAssets": "6930405000", "longTermDebt": "2370107000", "shortTermDebt": "70621000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1669472000", "reportedCurrency": "USD", "retainedEarnings": "3986322000", "totalLiabilities": "3619166000", "otherCurrentAssets": "82188000", "totalCurrentAssets": "2021923000", "currentLongTermDebt": "44543000", "longTermInvestments": "None", "shortTermInvestments": "1630000", "currentNetReceivables": "655038000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4908482000", "currentAccountsPayable": "233432000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2440728000", "totalShareholderEquity": "3311239000", "capitalLeaseObligations": "26078000", "otherCurrentLiabilities": "405079000", "totalCurrentLiabilities": "840883000", "otherNonCurrentLiabilities": "188379000", "totalNonCurrentLiabilities": "2778283000", "cashAndShortTermInvestments": "341018000", "commonStockSharesOutstanding": "54394000", "intangibleAssetsExcludingGoodwill": "1669472000", "cashAndCashEquivalentsAtCarryingValue": "341018000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86568000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-12965000", "operatingCashflow": "140901000", "capitalExpenditures": "13823000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28558000", "cashflowFromInvestment": "-16089000", "stockBasedCompensation": "13822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16995000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32410000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 926926000, "cost_of_revenue": 580568000, "gross_profit": 346358000, "research_and_development": null, "selling_general_admin": 206048000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 141111000, "depreciation_amortisation": 32410000, "ebitda": 173521000, "interest_expense": 26274000, "interest_income": null, "other_non_operating": null, "pretax_income": 114837000, "tax_provision": 28269000, "effective_tax_rate": null, "net_income": 86568000, "net_income_continuing_ops": 86568000, "net_income_to_common": 86568000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 341018000, "short_term_investments": 1630000, "net_receivables": 655038000, "inventory": 943679000, "other_current_assets": null, "total_current_assets": 2021923000, "net_ppe": null, "goodwill": 2473323000, "intangible_assets": 1669472000, "goodwill_and_intangibles": 4142795000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4908482000, "total_assets": 6930405000, "short_term_debt": 70621000, "accounts_payable": 233432000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 840883000, "long_term_debt": 2370107000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2778283000, "total_liabilities": 3619166000, "total_debt": 2440728000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3986322000, "total_equity": 3311239000, "shares_outstanding": 54394000, "operating_cash_flow": 140901000, "stock_based_compensation": 13822000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13823000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16089000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -28558000, "free_cash_flow": 154724000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "141111000", "ebitda": "173521000", "netIncome": "86568000", "grossProfit": "346358000", "depreciation": "None", "totalRevenue": "926926000", "costOfRevenue": "580568000", "interestIncome": "None", "incomeBeforeTax": "114837000", "interestExpense": "26274000", "operatingIncome": "137133000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "28269000", "reportedCurrency": "USD", "netInterestIncome": "-26274000", "nonInterestIncome": "None", "operatingExpenses": "209225000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "580568000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32410000", "sellingGeneralAndAdministrative": "206048000", "netIncomeFromContinuingOperations": "86568000" }, "balance": { "goodwill": "2473323000", "inventory": "943679000", "commonStock": "148000", "currentDebt": "None", "investments": "None", "totalAssets": "6930405000", "longTermDebt": "2370107000", "shortTermDebt": "70621000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "1669472000", "reportedCurrency": "USD", "retainedEarnings": "3986322000", "totalLiabilities": "3619166000", "otherCurrentAssets": "82188000", "totalCurrentAssets": "2021923000", "currentLongTermDebt": "44543000", "longTermInvestments": "None", "shortTermInvestments": "1630000", "currentNetReceivables": "655038000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4908482000", "currentAccountsPayable": "233432000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2440728000", "totalShareholderEquity": "3311239000", "capitalLeaseObligations": "26078000", "otherCurrentLiabilities": "405079000", "totalCurrentLiabilities": "840883000", "otherNonCurrentLiabilities": "188379000", "totalNonCurrentLiabilities": "2778283000", "cashAndShortTermInvestments": "341018000", "commonStockSharesOutstanding": "54394000", "intangibleAssetsExcludingGoodwill": "1669472000", "cashAndCashEquivalentsAtCarryingValue": "341018000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "86568000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-12965000", "operatingCashflow": "140901000", "capitalExpenditures": "13823000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-28558000", "cashflowFromInvestment": "-16089000", "stockBasedCompensation": "13822000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16995000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32410000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "income_statement": { "revenue": 1008576000, "cost_of_revenue": 621807000, "gross_profit": 386769000, "ebit": 123463000, "ebitda": 155223000, "pretax_income": 86928000, "tax_provision": 10635000, "net_income": 76293000, "net_income_to_common": 76293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 247496000, "total_current_assets": 1965859000, "total_assets": 6906692000, "short_term_debt": 71239000, "long_term_debt": 2380373000, "total_debt": 2451612000, "total_liabilities": 3656803000, "total_equity": 3249889000, "shares_outstanding": 53768000, "goodwill_and_intangibles": 4179386000 }, "cash_flow": { "operating_cash_flow": 255687000, "capital_expenditure": 15534000, "free_cash_flow": 271221000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120617, "ticker_id": 7136, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "123463000", "ebitda": "155223000", "netIncome": "76293000", "grossProfit": "386769000", "depreciation": "None", "totalRevenue": "1008576000", "costOfRevenue": "621807000", "interestIncome": "None", "incomeBeforeTax": "86928000", "interestExpense": "28277000", "operatingIncome": "114634000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10635000", "reportedCurrency": "USD", "netInterestIncome": "-28277000", "nonInterestIncome": "None", "operatingExpenses": "272135000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "53100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "621807000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31760000", "sellingGeneralAndAdministrative": "191585000", "netIncomeFromContinuingOperations": "76293000" }, "balance": { "goodwill": "2486310000", "inventory": "935867000", "commonStock": "148000", "currentDebt": "None", "investments": "None", "totalAssets": "6906692000", "longTermDebt": "2380373000", "shortTermDebt": "71239000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1693076000", "reportedCurrency": "USD", "retainedEarnings": "3899754000", "totalLiabilities": "3656803000", "otherCurrentAssets": "90848000", "totalCurrentAssets": "1965859000", "currentLongTermDebt": "44822000", "longTermInvestments": "None", "shortTermInvestments": "2897000", "currentNetReceivables": "691648000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4940833000", "currentAccountsPayable": "227080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2539162000", "totalShareholderEquity": "3249889000", "capitalLeaseObligations": "26417000", "otherCurrentLiabilities": "409526000", "totalCurrentLiabilities": "851094000", "otherNonCurrentLiabilities": "197065000", "totalNonCurrentLiabilities": "2805709000", "cashAndShortTermInvestments": "247496000", "commonStockSharesOutstanding": "53768000", "intangibleAssetsExcludingGoodwill": "1693076000", "cashAndCashEquivalentsAtCarryingValue": "247496000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76293000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "90895000", "operatingCashflow": "255687000", "capitalExpenditures": "15534000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165171000", "cashflowFromInvestment": "-16518000", "stockBasedCompensation": "15742000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31760000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1008576000, "cost_of_revenue": 621807000, "gross_profit": 386769000, "research_and_development": 53100000, "selling_general_admin": 191585000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 123463000, "depreciation_amortisation": 31760000, "ebitda": 155223000, "interest_expense": 28277000, "interest_income": null, "other_non_operating": null, "pretax_income": 86928000, "tax_provision": 10635000, "effective_tax_rate": null, "net_income": 76293000, "net_income_continuing_ops": 76293000, "net_income_to_common": 76293000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 247496000, "short_term_investments": 2897000, "net_receivables": 691648000, "inventory": 935867000, "other_current_assets": null, "total_current_assets": 1965859000, "net_ppe": null, "goodwill": 2486310000, "intangible_assets": 1693076000, "goodwill_and_intangibles": 4179386000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4940833000, "total_assets": 6906692000, "short_term_debt": 71239000, "accounts_payable": 227080000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 851094000, "long_term_debt": 2380373000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2805709000, "total_liabilities": 3656803000, "total_debt": 2451612000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3899754000, "total_equity": 3249889000, "shares_outstanding": 53768000, "operating_cash_flow": 255687000, "stock_based_compensation": 15742000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15534000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16518000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -165171000, "free_cash_flow": 271221000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "123463000", "ebitda": "155223000", "netIncome": "76293000", "grossProfit": "386769000", "depreciation": "None", "totalRevenue": "1008576000", "costOfRevenue": "621807000", "interestIncome": "None", "incomeBeforeTax": "86928000", "interestExpense": "28277000", "operatingIncome": "114634000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "10635000", "reportedCurrency": "USD", "netInterestIncome": "-28277000", "nonInterestIncome": "None", "operatingExpenses": "272135000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "53100000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "621807000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31760000", "sellingGeneralAndAdministrative": "191585000", "netIncomeFromContinuingOperations": "76293000" }, "balance": { "goodwill": "2486310000", "inventory": "935867000", "commonStock": "148000", "currentDebt": "None", "investments": "None", "totalAssets": "6906692000", "longTermDebt": "2380373000", "shortTermDebt": "71239000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "1693076000", "reportedCurrency": "USD", "retainedEarnings": "3899754000", "totalLiabilities": "3656803000", "otherCurrentAssets": "90848000", "totalCurrentAssets": "1965859000", "currentLongTermDebt": "44822000", "longTermInvestments": "None", "shortTermInvestments": "2897000", "currentNetReceivables": "691648000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4940833000", "currentAccountsPayable": "227080000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2539162000", "totalShareholderEquity": "3249889000", "capitalLeaseObligations": "26417000", "otherCurrentLiabilities": "409526000", "totalCurrentLiabilities": "851094000", "otherNonCurrentLiabilities": "197065000", "totalNonCurrentLiabilities": "2805709000", "cashAndShortTermInvestments": "247496000", "commonStockSharesOutstanding": "53768000", "intangibleAssetsExcludingGoodwill": "1693076000", "cashAndCashEquivalentsAtCarryingValue": "247496000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76293000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "90895000", "operatingCashflow": "255687000", "capitalExpenditures": "15534000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-165171000", "cashflowFromInvestment": "-16518000", "stockBasedCompensation": "15742000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-21000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31760000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "income_statement": { "revenue": 980651000, "cost_of_revenue": 605329000, "gross_profit": 375322000, "ebit": 184151000, "ebitda": 215639000, "pretax_income": 144392000, "tax_provision": 35742000, "net_income": 108650000, "net_income_to_common": 108650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 167189000, "total_current_assets": 1960857000, "total_assets": 6922608000, "short_term_debt": 70964000, "long_term_debt": 2535896000, "total_debt": 2606860000, "total_liabilities": 3827393000, "total_equity": 3095215000, "shares_outstanding": 54157000, "goodwill_and_intangibles": 4227965000 }, "cash_flow": { "operating_cash_flow": 219153000, "capital_expenditure": 21330000, "free_cash_flow": 240483000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120619, "ticker_id": 7136, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "184151000", "ebitda": "215639000", "netIncome": "108650000", "grossProfit": "375322000", "depreciation": "None", "totalRevenue": "980651000", "costOfRevenue": "605329000", "interestIncome": "None", "incomeBeforeTax": "144392000", "interestExpense": "31080000", "operatingIncome": "174441000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "35742000", "reportedCurrency": "USD", "netInterestIncome": "-31080000", "nonInterestIncome": "None", "operatingExpenses": "200881000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "605329000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31488000", "sellingGeneralAndAdministrative": "194330000", "netIncomeFromContinuingOperations": "108650000" }, "balance": { "goodwill": "2452419000", "inventory": "1015047000", "commonStock": "148000", "currentDebt": "None", "investments": "None", "totalAssets": "6922608000", "longTermDebt": "2535896000", "shortTermDebt": "70964000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1775546000", "reportedCurrency": "USD", "retainedEarnings": "3823461000", "totalLiabilities": "3827393000", "otherCurrentAssets": "145452000", "totalCurrentAssets": "1960857000", "currentLongTermDebt": "44330000", "longTermInvestments": "None", "shortTermInvestments": "3288000", "currentNetReceivables": "633169000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4961751000", "currentAccountsPayable": "224375000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2606860000", "totalShareholderEquity": "3095215000", "capitalLeaseObligations": "26634000", "otherCurrentLiabilities": "402631000", "totalCurrentLiabilities": "864247000", "otherNonCurrentLiabilities": "207809000", "totalNonCurrentLiabilities": "2963146000", "cashAndShortTermInvestments": "167189000", "commonStockSharesOutstanding": "54157000", "intangibleAssetsExcludingGoodwill": "1775546000", "cashAndCashEquivalentsAtCarryingValue": "167189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108650000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "59453000", "operatingCashflow": "219153000", "capitalExpenditures": "21330000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-150533000", "cashflowFromInvestment": "-53958000", "stockBasedCompensation": "13175000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33281000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 980651000, "cost_of_revenue": 605329000, "gross_profit": 375322000, "research_and_development": null, "selling_general_admin": 194330000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 184151000, "depreciation_amortisation": 31488000, "ebitda": 215639000, "interest_expense": 31080000, "interest_income": null, "other_non_operating": null, "pretax_income": 144392000, "tax_provision": 35742000, "effective_tax_rate": null, "net_income": 108650000, "net_income_continuing_ops": 108650000, "net_income_to_common": 108650000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 167189000, "short_term_investments": 3288000, "net_receivables": 633169000, "inventory": 1015047000, "other_current_assets": null, "total_current_assets": 1960857000, "net_ppe": null, "goodwill": 2452419000, "intangible_assets": 1775546000, "goodwill_and_intangibles": 4227965000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4961751000, "total_assets": 6922608000, "short_term_debt": 70964000, "accounts_payable": 224375000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 864247000, "long_term_debt": 2535896000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 2963146000, "total_liabilities": 3827393000, "total_debt": 2606860000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3823461000, "total_equity": 3095215000, "shares_outstanding": 54157000, "operating_cash_flow": 219153000, "stock_based_compensation": 13175000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21330000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53958000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -150533000, "free_cash_flow": 240483000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "184151000", "ebitda": "215639000", "netIncome": "108650000", "grossProfit": "375322000", "depreciation": "None", "totalRevenue": "980651000", "costOfRevenue": "605329000", "interestIncome": "None", "incomeBeforeTax": "144392000", "interestExpense": "31080000", "operatingIncome": "174441000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "35742000", "reportedCurrency": "USD", "netInterestIncome": "-31080000", "nonInterestIncome": "None", "operatingExpenses": "200881000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "605329000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31488000", "sellingGeneralAndAdministrative": "194330000", "netIncomeFromContinuingOperations": "108650000" }, "balance": { "goodwill": "2452419000", "inventory": "1015047000", "commonStock": "148000", "currentDebt": "None", "investments": "None", "totalAssets": "6922608000", "longTermDebt": "2535896000", "shortTermDebt": "70964000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "1775546000", "reportedCurrency": "USD", "retainedEarnings": "3823461000", "totalLiabilities": "3827393000", "otherCurrentAssets": "145452000", "totalCurrentAssets": "1960857000", "currentLongTermDebt": "44330000", "longTermInvestments": "None", "shortTermInvestments": "3288000", "currentNetReceivables": "633169000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4961751000", "currentAccountsPayable": "224375000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2606860000", "totalShareholderEquity": "3095215000", "capitalLeaseObligations": "26634000", "otherCurrentLiabilities": "402631000", "totalCurrentLiabilities": "864247000", "otherNonCurrentLiabilities": "207809000", "totalNonCurrentLiabilities": "2963146000", "cashAndShortTermInvestments": "167189000", "commonStockSharesOutstanding": "54157000", "intangibleAssetsExcludingGoodwill": "1775546000", "cashAndCashEquivalentsAtCarryingValue": "167189000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "108650000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "59453000", "operatingCashflow": "219153000", "capitalExpenditures": "21330000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-150533000", "cashflowFromInvestment": "-53958000", "stockBasedCompensation": "13175000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33281000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "income_statement": { "revenue": 1039982000, "cost_of_revenue": 646746000, "gross_profit": 393236000, "ebit": 187672000, "ebitda": 218502000, "pretax_income": 156143000, "tax_provision": 39293000, "net_income": 116850000, "net_income_to_common": 116850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 157279000, "total_current_assets": 2036204000, "total_assets": 6984758000, "short_term_debt": 71090000, "long_term_debt": 2687544000, "total_debt": 2758634000, "total_liabilities": 3985232000, "total_equity": 2999526000, "shares_outstanding": 54042000, "goodwill_and_intangibles": 4242637000 }, "cash_flow": { "operating_cash_flow": 61948000, "capital_expenditure": 23010000, "free_cash_flow": 84958000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 120620, "ticker_id": 7136, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-06T22:04:29.834871+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "187672000", "ebitda": "218502000", "netIncome": "116850000", "grossProfit": "393236000", "depreciation": "None", "totalRevenue": "1039982000", "costOfRevenue": "646746000", "interestIncome": "None", "incomeBeforeTax": "156143000", "interestExpense": "31529000", "operatingIncome": "184771000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "39293000", "reportedCurrency": "USD", "netInterestIncome": "-31529000", "nonInterestIncome": "None", "operatingExpenses": "208465000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "326000", "costofGoodsAndServicesSold": "646746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30830000", "sellingGeneralAndAdministrative": "200946000", "netIncomeFromContinuingOperations": "116850000" }, "balance": { "goodwill": "2451866000", "inventory": "1082523000", "commonStock": "148000", "currentDebt": "None", "investments": "None", "totalAssets": "6984758000", "longTermDebt": "2687544000", "shortTermDebt": "71090000", "treasuryStock": "-906011000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1790771000", "reportedCurrency": "USD", "retainedEarnings": "3714811000", "totalLiabilities": "3985232000", "otherCurrentAssets": "152997000", "totalCurrentAssets": "2036204000", "currentLongTermDebt": "44250000", "longTermInvestments": "None", "shortTermInvestments": "7286000", "currentNetReceivables": "643405000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4948554000", "currentAccountsPayable": "232740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "483064000", "shortLongTermDebtTotal": "2758634000", "totalShareholderEquity": "2999526000", "capitalLeaseObligations": "26840000", "otherCurrentLiabilities": "390589000", "totalCurrentLiabilities": "878405000", "otherNonCurrentLiabilities": "194581000", "totalNonCurrentLiabilities": "3106827000", "cashAndShortTermInvestments": "157279000", "commonStockSharesOutstanding": "54042000", "intangibleAssetsExcludingGoodwill": "1790771000", "cashAndCashEquivalentsAtCarryingValue": "157279000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116850000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "38345000", "operatingCashflow": "61948000", "capitalExpenditures": "23010000", "changeInReceivables": "9796000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11858000", "cashflowFromInvestment": "-48816000", "stockBasedCompensation": "9898000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1274000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6896000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30830000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1039982000, "cost_of_revenue": 646746000, "gross_profit": 393236000, "research_and_development": null, "selling_general_admin": 200946000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 187672000, "depreciation_amortisation": 30830000, "ebitda": 218502000, "interest_expense": 31529000, "interest_income": null, "other_non_operating": null, "pretax_income": 156143000, "tax_provision": 39293000, "effective_tax_rate": null, "net_income": 116850000, "net_income_continuing_ops": 116850000, "net_income_to_common": 116850000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 157279000, "short_term_investments": 7286000, "net_receivables": 643405000, "inventory": 1082523000, "other_current_assets": null, "total_current_assets": 2036204000, "net_ppe": null, "goodwill": 2451866000, "intangible_assets": 1790771000, "goodwill_and_intangibles": 4242637000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 4948554000, "total_assets": 6984758000, "short_term_debt": 71090000, "accounts_payable": 232740000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 878405000, "long_term_debt": 2687544000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 3106827000, "total_liabilities": 3985232000, "total_debt": 2758634000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 3714811000, "total_equity": 2999526000, "shares_outstanding": 54042000, "operating_cash_flow": 61948000, "stock_based_compensation": 9898000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 23010000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -48816000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -11858000, "free_cash_flow": 84958000, "net_change_in_cash": 1274000 }, "raw_data": { "income": { "ebit": "187672000", "ebitda": "218502000", "netIncome": "116850000", "grossProfit": "393236000", "depreciation": "None", "totalRevenue": "1039982000", "costOfRevenue": "646746000", "interestIncome": "None", "incomeBeforeTax": "156143000", "interestExpense": "31529000", "operatingIncome": "184771000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "39293000", "reportedCurrency": "USD", "netInterestIncome": "-31529000", "nonInterestIncome": "None", "operatingExpenses": "208465000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "326000", "costofGoodsAndServicesSold": "646746000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30830000", "sellingGeneralAndAdministrative": "200946000", "netIncomeFromContinuingOperations": "116850000" }, "balance": { "goodwill": "2451866000", "inventory": "1082523000", "commonStock": "148000", "currentDebt": "None", "investments": "None", "totalAssets": "6984758000", "longTermDebt": "2687544000", "shortTermDebt": "71090000", "treasuryStock": "-906011000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "1790771000", "reportedCurrency": "USD", "retainedEarnings": "3714811000", "totalLiabilities": "3985232000", "otherCurrentAssets": "152997000", "totalCurrentAssets": "2036204000", "currentLongTermDebt": "44250000", "longTermInvestments": "None", "shortTermInvestments": "7286000", "currentNetReceivables": "643405000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "4948554000", "currentAccountsPayable": "232740000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "483064000", "shortLongTermDebtTotal": "2758634000", "totalShareholderEquity": "2999526000", "capitalLeaseObligations": "26840000", "otherCurrentLiabilities": "390589000", "totalCurrentLiabilities": "878405000", "otherNonCurrentLiabilities": "194581000", "totalNonCurrentLiabilities": "3106827000", "cashAndShortTermInvestments": "157279000", "commonStockSharesOutstanding": "54042000", "intangibleAssetsExcludingGoodwill": "1790771000", "cashAndCashEquivalentsAtCarryingValue": "157279000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116850000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "38345000", "operatingCashflow": "61948000", "capitalExpenditures": "23010000", "changeInReceivables": "9796000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-11858000", "cashflowFromInvestment": "-48816000", "stockBasedCompensation": "9898000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "1274000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6896000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30830000", "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": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }