{ "ticker": { "uuid": "d7812ea9-9434-4c57-a8a2-cf03032da6ef", "symbol": "CRI", "name": "Carter\u2019s Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Apparel Retail", "page_url": "https://sharemaestro.com/factors/ticker/d7812ea9-9434-4c57-a8a2-cf03032da6ef/", "api_url": "https://sharemaestro.com/factors/api/tickers/d7812ea9-9434-4c57-a8a2-cf03032da6ef/" }, "ticker_metadata": { "id": 856, "uuid": "d7812ea9-9434-4c57-a8a2-cf03032da6ef", "symbol": "CRI", "name": "Carter\u2019s Inc", "asset_type": "equity", "market_cap": 1450421000, "stock_exchange_id": 3, "industry": "Apparel Retail", "sector": "Consumer Cyclical", "description": "Carter's, Inc. designs, supplies, and markets branded children's clothing under the brands Carter's, OshKosh, Skip Hop, Child of Mine, Just One You, Simple Joys, Carter's little baby basics, and other brands in the United States and internationally. The company is headquartered in Atlanta, Georgia.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "d7812ea9-9434-4c57-a8a2-cf03032da6ef", "symbol": "CRI", "name": "Carter\u2019s Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Apparel Retail", "page_url": "https://sharemaestro.com/factors/ticker/d7812ea9-9434-4c57-a8a2-cf03032da6ef/", "api_url": "https://sharemaestro.com/factors/api/tickers/d7812ea9-9434-4c57-a8a2-cf03032da6ef/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.84, "value": 0.86, "quality": 0.27, "momentum": 0.71, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 38.19, "market_cap": 1353600937.02, "pe_ratio": 14.9416, "earnings_yield": 0.0669, "ebitda_to_ev": 0.1255, "shareholder_yield": 0.027, "roe": 0.0976, "piotroski_f_score": 5, "momentum_12_1": 0.1392, "volatility_252d": 0.483 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": true, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:29.087200+00:00", "batch_id": "" }, "size": { "price_close": 38.19, "market_cap": 1353600937.02, "market_cap_usd": 1353600937.02, "enterprise_value": 1581036937.02, "shares_outstanding": 35443858, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 14.9416, "pb_ratio": 1.4579, "ptbv_ratio": 3.1319, "ps_ratio": 0.4589, "pcf_ratio": 7.6304, "pfcf_ratio": 5.9443, "ev_ebitda": 7.9695, "ev_ebit": 11.0781, "ev_sales": 0.536, "ev_fcf": 6.9431, "earnings_yield": 0.0669, "fcf_yield": 0.144, "price_to_sales": 0.4589, "price_to_book": 1.4579, "price_to_cashflow": 7.6304, "ebitda_to_ev": 0.1255, "sales_yield": 1.8657 }, "yield": { "dividend_yield": 0.027, "buyback_yield": 0, "shareholder_yield": 0.027, "debt_paydown_yield": null, "total_yield": 0.027 }, "quality": { "gross_margin": 0.4466, "operating_margin": 0.0484, "net_margin": 0.0307, "ebitda_margin": 0.0673, "fcf_margin": 0.0772, "roe": 0.0976, "roa": 0.0365, "roic": 0.0996, "roc_greenblatt": null, "asset_turnover": 1.1874, "cash_conversion": 2.5136, "accruals_ratio": -0.0349, "sbc_to_revenue": 0.0048, "piotroski_f_score": 5, "altman_z_score": 2.8017, "earnings_stability_5y": 0.81, "revenue_stability_5y": 0.0889, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.5303, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.6756, "net_debt_to_ebitda": 1.1464, "debt_to_assets": 0.2821, "interest_coverage": 3.7394, "current_ratio": 2.7955, "quick_ratio": 1.7206, "net_debt": 227436000, "local_beta": 0.002, "volatility_252d": 0.483, "volatility_60d": 1.0701, "max_drawdown_12m": -0.2798, "risk_adjusted_momentum": 0.2882 }, "growth": { "revenue_growth_1y": 0.0488, "revenue_growth_3y_cagr": -0.0337, "revenue_growth_5y_cagr": -0.0085, "eps_growth_1y": -0.4443, "eps_growth_3y_cagr": -0.284, "eps_growth_5y_cagr": -0.035, "fcf_growth_1y": -0.3104, "book_value_growth_1y": 0.085, "revenue_growth": 0.0488, "earnings_growth": -0.4443 }, "momentum": { "price_return_1m": 0.088, "price_return_3m": 0.1417, "price_return_6m": 0.2148, "price_return_9m": 0.3584, "price_return_12m": 0.2394, "price_return_12m_ex1m": 0.1392, "momentum_6m": 0.2148, "momentum_12m": 0.2394, "momentum_12_1": 0.1392, "distance_from_52w_high": -0.1274, "distance_from_52w_low": 0.666, "relative_strength": 0.1395 }, "raw_ttm": { "revenue_ttm": 2949713000, "gross_profit_ttm": 1317419000, "ebit_ttm": 142717000, "ebitda_ttm": 198386000, "net_income_ttm": 90593000, "eps_diluted_ttm": 2.556, "operating_cash_flow_ttm": 177395000, "capital_expenditure_ttm": 50318000, "fcf_ttm": 227713000, "dividends_paid_ttm": 36580000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 38166000, "cash_and_equivalents": 473435000, "total_current_assets": 1211627000, "total_current_liabilities": 433425000, "net_ppe": null, "total_assets": 2484155000, "total_debt": 700871000, "total_equity": 928457000, "net_working_capital": 438151000, "book_value_per_share": 26.1951, "retained_earnings": 934577000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 432195000, "tangible_book_per_share": 12.1938 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 39, "rank_pb": 37, "rank_ptbv": 56, "rank_ps": 13, "rank_pcf": 31, "rank_ev_ebitda": 26, "rank_ev_ebit": 44, "rank_earnings_yield": 39, "rank_fcf_yield": 26, "rank_dividend_yield": 28, "rank_shareholder_yield": 29, "rank_total_yield": 29, "rank_roe": 45, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 51, "rank_fcf_margin": 75, "rank_piotroski": 58, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 81, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 51, "rank_relative_strength": 39 }, "composites": { "value_composite": 14, "quality_composite": 73, "momentum_composite": 29, "growth_composite": 96, "yield_composite": 19, "svqf_composite": 20, "vc1_composite": 11, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 22, "overall_composite": 16, "quality_value_composite": 0.4819, "os_score": 0.84, "value_percentile": 0.86, "quality_percentile": 0.27, "momentum_percentile": 0.71, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 12, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false, "trending_value_rank": 22, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 3784, "ticker_id": 856, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:29.087200+00:00", "batch_id": "", "os_score_delta": null, "price_close": 38.19, "market_cap": 1353600937.02, "market_cap_usd": 1353600937.02, "enterprise_value": 1581036937.02, "shares_outstanding": 35443858, "fx_rate_to_usd": null, "pe_ratio": 14.94156212, "pb_ratio": 1.45790374, "ptbv_ratio": 3.13192179, "ps_ratio": 0.45889242, "pcf_ratio": 7.63043455, "pfcf_ratio": 5.94432877, "ev_ebitda": 7.96949854, "ev_ebit": 11.0781262, "ev_sales": 0.53599687, "ev_fcf": 6.94311233, "earnings_yield": 0.06692741, "fcf_yield": 0.14402763, "dividend_yield": 0.02702421, "buyback_yield": 0, "shareholder_yield": 0.02702421, "debt_paydown_yield": null, "total_yield": 0.02702421, "gross_margin": 0.44662616, "operating_margin": 0.04838335, "net_margin": 0.03071248, "ebitda_margin": 0.06725603, "fcf_margin": 0.07719836, "roe": 0.09757372, "roa": 0.03646834, "roic": 0.09956766, "roc_greenblatt": null, "asset_turnover": 1.18741101, "cash_conversion": 2.51358273, "accruals_ratio": -0.03494226, "sbc_to_revenue": 0.00480691, "debt_to_equity": 1.67557356, "net_debt_to_ebitda": 1.1464317, "debt_to_assets": 0.28213658, "interest_coverage": 3.73937536, "current_ratio": 2.79547096, "quick_ratio": 1.72059987, "net_debt": 227436000, "revenue_growth_1y": 0.04881034, "revenue_growth_3y_cagr": -0.03373586, "revenue_growth_5y_cagr": -0.00846855, "eps_growth_1y": -0.44426587, "eps_growth_3y_cagr": -0.28395676, "eps_growth_5y_cagr": -0.03503854, "fcf_growth_1y": -0.31035349, "book_value_growth_1y": 0.08497897, "piotroski_f_score": 5, "altman_z_score": 2.80167536, "earnings_stability_5y": 0.809994, "revenue_stability_5y": 0.088944, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08798769, "price_return_3m": 0.1417211, "price_return_6m": 0.21480285, "price_return_9m": 0.3583593, "price_return_12m": 0.23944814, "price_return_12m_ex1m": 0.13921154, "distance_from_52w_high": -0.12743275, "distance_from_52w_low": 0.66604864, "relative_strength": 0.13948456, "local_beta": 0.002, "volatility_252d": 0.482964, "volatility_60d": 1.070058, "max_drawdown_12m": -0.27984153, "revenue_ttm": 2949713000, "gross_profit_ttm": 1317419000, "ebit_ttm": 142717000, "ebitda_ttm": 198386000, "net_income_ttm": 90593000, "eps_diluted_ttm": 2.55595765, "operating_cash_flow_ttm": 177395000, "capital_expenditure_ttm": 50318000, "fcf_ttm": 227713000, "dividends_paid_ttm": 36580000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 38166000, "cash_and_equivalents": 473435000, "total_current_assets": 1211627000, "total_current_liabilities": 433425000, "net_ppe": null, "total_assets": 2484155000, "total_debt": 700871000, "total_equity": 928457000, "net_working_capital": 438151000, "book_value_per_share": 26.19514501, "retained_earnings": 934577000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 432195000, "tangible_book_per_share": 12.19379109, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 39, "rank_pb": 37, "rank_ptbv": 56, "rank_ps": 13, "rank_pcf": 31, "rank_ev_ebitda": 26, "rank_ev_ebit": 44, "rank_earnings_yield": 39, "rank_fcf_yield": 26, "rank_dividend_yield": 28, "rank_shareholder_yield": 29, "rank_total_yield": 29, "rank_roe": 45, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 51, "rank_fcf_margin": 75, "rank_piotroski": 58, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 81, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 51, "rank_relative_strength": 39, "value_composite": 14, "quality_composite": 73, "momentum_composite": 29, "growth_composite": 96, "yield_composite": 19, "svqf_composite": 20, "vc1_composite": 11, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 22, "overall_composite": 16, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 12, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 38.19, "os": 0.84, "value": 0.86, "quality": 0.27, "momentum": 0.71, "confidence": 1, "coverage": 1, "pe_ratio": 14.9416, "earnings_yield": 0.0669, "shareholder_yield": 0.027, "roe": 0.0976, "momentum_12_1": 0.1392, "complete_fields": { "id": 3784, "ticker_id": 856, "universe_id": 1, "week_end_date": "2026-06-07", "source_primary": "alphavantage", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:52:29.087200+00:00", "batch_id": "", "os_score_delta": null, "price_close": 38.19, "market_cap": 1353600937.02, "market_cap_usd": 1353600937.02, "enterprise_value": 1581036937.02, "shares_outstanding": 35443858, "fx_rate_to_usd": null, "pe_ratio": 14.94156212, "pb_ratio": 1.45790374, "ptbv_ratio": 3.13192179, "ps_ratio": 0.45889242, "pcf_ratio": 7.63043455, "pfcf_ratio": 5.94432877, "ev_ebitda": 7.96949854, "ev_ebit": 11.0781262, "ev_sales": 0.53599687, "ev_fcf": 6.94311233, "earnings_yield": 0.06692741, "fcf_yield": 0.14402763, "dividend_yield": 0.02702421, "buyback_yield": 0, "shareholder_yield": 0.02702421, "debt_paydown_yield": null, "total_yield": 0.02702421, "gross_margin": 0.44662616, "operating_margin": 0.04838335, "net_margin": 0.03071248, "ebitda_margin": 0.06725603, "fcf_margin": 0.07719836, "roe": 0.09757372, "roa": 0.03646834, "roic": 0.09956766, "roc_greenblatt": null, "asset_turnover": 1.18741101, "cash_conversion": 2.51358273, "accruals_ratio": -0.03494226, "sbc_to_revenue": 0.00480691, "debt_to_equity": 1.67557356, "net_debt_to_ebitda": 1.1464317, "debt_to_assets": 0.28213658, "interest_coverage": 3.73937536, "current_ratio": 2.79547096, "quick_ratio": 1.72059987, "net_debt": 227436000, "revenue_growth_1y": 0.04881034, "revenue_growth_3y_cagr": -0.03373586, "revenue_growth_5y_cagr": -0.00846855, "eps_growth_1y": -0.44426587, "eps_growth_3y_cagr": -0.28395676, "eps_growth_5y_cagr": -0.03503854, "fcf_growth_1y": -0.31035349, "book_value_growth_1y": 0.08497897, "piotroski_f_score": 5, "altman_z_score": 2.80167536, "earnings_stability_5y": 0.809994, "revenue_stability_5y": 0.088944, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": 0.08798769, "price_return_3m": 0.1417211, "price_return_6m": 0.21480285, "price_return_9m": 0.3583593, "price_return_12m": 0.23944814, "price_return_12m_ex1m": 0.13921154, "distance_from_52w_high": -0.12743275, "distance_from_52w_low": 0.66604864, "relative_strength": 0.13948456, "local_beta": 0.002, "volatility_252d": 0.482964, "volatility_60d": 1.070058, "max_drawdown_12m": -0.27984153, "revenue_ttm": 2949713000, "gross_profit_ttm": 1317419000, "ebit_ttm": 142717000, "ebitda_ttm": 198386000, "net_income_ttm": 90593000, "eps_diluted_ttm": 2.55595765, "operating_cash_flow_ttm": 177395000, "capital_expenditure_ttm": 50318000, "fcf_ttm": 227713000, "dividends_paid_ttm": 36580000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 38166000, "cash_and_equivalents": 473435000, "total_current_assets": 1211627000, "total_current_liabilities": 433425000, "net_ppe": null, "total_assets": 2484155000, "total_debt": 700871000, "total_equity": 928457000, "net_working_capital": 438151000, "book_value_per_share": 26.19514501, "retained_earnings": 934577000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 432195000, "tangible_book_per_share": 12.19379109, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 39, "rank_pb": 37, "rank_ptbv": 56, "rank_ps": 13, "rank_pcf": 31, "rank_ev_ebitda": 26, "rank_ev_ebit": 44, "rank_earnings_yield": 39, "rank_fcf_yield": 26, "rank_dividend_yield": 28, "rank_shareholder_yield": 29, "rank_total_yield": 29, "rank_roe": 45, "rank_roc": 50, "rank_roic": 38, "rank_gross_margin": 51, "rank_fcf_margin": 75, "rank_piotroski": 58, "rank_accruals": 55, "rank_sue": 50, "rank_eps_growth_1y": 89, "rank_eps_growth_5y": 81, "rank_revenue_growth_1y": 58, "rank_momentum_12m": 42, "rank_momentum_12m_ex1m": 51, "rank_relative_strength": 39, "value_composite": 14, "quality_composite": 73, "momentum_composite": 29, "growth_composite": 96, "yield_composite": 19, "svqf_composite": 20, "vc1_composite": 11, "vc2_composite": 10, "vc3_composite": 10, "trending_value_composite": 22, "overall_composite": 16, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 10, "small_cap_core_rank": 12, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": true, "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": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "income_statement": { "revenue": 2898426000, "cost_of_revenue": 1583790000, "gross_profit": 1314636000, "ebit": 148061000, "ebitda": 203324000, "pretax_income": 113834000, "tax_provision": 22038000, "net_income": 91796000, "net_income_to_common": 91796000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 487075000, "total_current_assets": 1270773000, "total_assets": 2565470000, "short_term_debt": 136488000, "long_term_debt": 567173000, "total_debt": 703661000, "total_liabilities": 1640422000, "total_equity": 925048000, "shares_outstanding": 35443858, "goodwill_and_intangibles": 497781000 }, "cash_flow": { "operating_cash_flow": 122334000, "capital_expenditure": 53704000, "free_cash_flow": 176038000, "dividends_paid": 56359000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243602, "ticker_id": 856, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "148061000", "ebitda": "203324000", "netIncome": "91796000", "grossProfit": "1314636000", "depreciation": "None", "totalRevenue": "2898426000", "costOfRevenue": "1583790000", "interestIncome": "13474000", "incomeBeforeTax": "113834000", "interestExpense": "34227000", "operatingIncome": "143933000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22038000", "reportedCurrency": "USD", "netInterestIncome": "-20753000", "nonInterestIncome": "None", "operatingExpenses": "1170703000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1583790000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55263000", "sellingGeneralAndAdministrative": "1188805000", "netIncomeFromContinuingOperations": "91796000" }, "balance": { "goodwill": "208994000", "inventory": "544624000", "commonStock": "364000", "currentDebt": "None", "investments": "None", "totalAssets": "2565470000", "longTermDebt": "567173000", "shortTermDebt": "136488000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "288787000", "reportedCurrency": "USD", "retainedEarnings": "929461000", "totalLiabilities": "1640422000", "otherCurrentAssets": "60508000", "totalCurrentAssets": "1270773000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "21735000", "currentNetReceivables": "178566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1294697000", "currentAccountsPayable": "235700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "778113000", "shortLongTermDebtTotal": "1212122000", "totalShareholderEquity": "925048000", "capitalLeaseObligations": "644949000", "otherCurrentLiabilities": "133809000", "totalCurrentLiabilities": "505997000", "otherNonCurrentLiabilities": "19411000", "totalNonCurrentLiabilities": "1134425000", "cashAndShortTermInvestments": "487075000", "commonStockSharesOutstanding": "35443858", "intangibleAssetsExcludingGoodwill": "288787000", "cashAndCashEquivalentsAtCarryingValue": "487075000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91796000", "profitLoss": "None", "dividendPayout": "56359000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-37101000", "operatingCashflow": "122334000", "capitalExpenditures": "53704000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2044000", "cashflowFromInvestment": "-53704000", "stockBasedCompensation": "20248000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56359000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55263000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2898426000, "cost_of_revenue": 1583790000, "gross_profit": 1314636000, "research_and_development": null, "selling_general_admin": 1188805000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 148061000, "depreciation_amortisation": 55263000, "ebitda": 203324000, "interest_expense": 34227000, "interest_income": null, "other_non_operating": null, "pretax_income": 113834000, "tax_provision": 22038000, "effective_tax_rate": null, "net_income": 91796000, "net_income_continuing_ops": 91796000, "net_income_to_common": 91796000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 487075000, "short_term_investments": 21735000, "net_receivables": 178566000, "inventory": 544624000, "other_current_assets": null, "total_current_assets": 1270773000, "net_ppe": null, "goodwill": 208994000, "intangible_assets": 288787000, "goodwill_and_intangibles": 497781000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1294697000, "total_assets": 2565470000, "short_term_debt": 136488000, "accounts_payable": 235700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 505997000, "long_term_debt": 567173000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1134425000, "total_liabilities": 1640422000, "total_debt": 703661000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 929461000, "total_equity": 925048000, "shares_outstanding": 35443858, "operating_cash_flow": 122334000, "stock_based_compensation": 20248000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 53704000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -53704000, "dividends_paid": 56359000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2044000, "free_cash_flow": 176038000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "148061000", "ebitda": "203324000", "netIncome": "91796000", "grossProfit": "1314636000", "depreciation": "None", "totalRevenue": "2898426000", "costOfRevenue": "1583790000", "interestIncome": "13474000", "incomeBeforeTax": "113834000", "interestExpense": "34227000", "operatingIncome": "143933000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22038000", "reportedCurrency": "USD", "netInterestIncome": "-20753000", "nonInterestIncome": "None", "operatingExpenses": "1170703000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1583790000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "55263000", "sellingGeneralAndAdministrative": "1188805000", "netIncomeFromContinuingOperations": "91796000" }, "balance": { "goodwill": "208994000", "inventory": "544624000", "commonStock": "364000", "currentDebt": "None", "investments": "None", "totalAssets": "2565470000", "longTermDebt": "567173000", "shortTermDebt": "136488000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "288787000", "reportedCurrency": "USD", "retainedEarnings": "929461000", "totalLiabilities": "1640422000", "otherCurrentAssets": "60508000", "totalCurrentAssets": "1270773000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "21735000", "currentNetReceivables": "178566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1294697000", "currentAccountsPayable": "235700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "778113000", "shortLongTermDebtTotal": "1212122000", "totalShareholderEquity": "925048000", "capitalLeaseObligations": "644949000", "otherCurrentLiabilities": "133809000", "totalCurrentLiabilities": "505997000", "otherNonCurrentLiabilities": "19411000", "totalNonCurrentLiabilities": "1134425000", "cashAndShortTermInvestments": "487075000", "commonStockSharesOutstanding": "35443858", "intangibleAssetsExcludingGoodwill": "288787000", "cashAndCashEquivalentsAtCarryingValue": "487075000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "91796000", "profitLoss": "None", "dividendPayout": "56359000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-37101000", "operatingCashflow": "122334000", "capitalExpenditures": "53704000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2044000", "cashflowFromInvestment": "-53704000", "stockBasedCompensation": "20248000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56359000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "55263000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "income_statement": { "revenue": 2844102000, "cost_of_revenue": 1478936000, "gross_profit": 1365166000, "ebit": 285560000, "ebitda": 343486000, "pretax_income": 230809000, "tax_provision": 45300000, "net_income": 185509000, "net_income_to_common": 185509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 412926000, "total_current_assets": 1142672000, "total_assets": 2433167000, "short_term_debt": 130564000, "long_term_debt": 498127000, "total_debt": 628691000, "total_liabilities": 1578605000, "total_equity": 854562000, "shares_outstanding": 35525616, "goodwill_and_intangibles": 498426000 }, "cash_flow": { "operating_cash_flow": 298787000, "capital_expenditure": 56165000, "free_cash_flow": 354952000, "dividends_paid": 116178000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243607, "ticker_id": 856, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "285560000", "ebitda": "343486000", "netIncome": "185509000", "grossProfit": "1365166000", "depreciation": "None", "totalRevenue": "2844102000", "costOfRevenue": "1478936000", "interestIncome": "11039000", "incomeBeforeTax": "230809000", "interestExpense": "31331000", "operatingIncome": "254728000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "45300000", "reportedCurrency": "USD", "netInterestIncome": "-20292000", "nonInterestIncome": "None", "operatingExpenses": "1110438000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1478936000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57926000", "sellingGeneralAndAdministrative": "834157000", "netIncomeFromContinuingOperations": "185509000" }, "balance": { "goodwill": "206875000", "inventory": "502332000", "commonStock": "360000", "currentDebt": "None", "investments": "None", "totalAssets": "2433167000", "longTermDebt": "498127000", "shortTermDebt": "130564000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "291551000", "reportedCurrency": "USD", "retainedEarnings": "894024000", "totalLiabilities": "1578605000", "otherCurrentAssets": "32580000", "totalCurrentAssets": "1142672000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "194834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1290495000", "currentAccountsPayable": "248200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "758089000", "shortLongTermDebtTotal": "1130194000", "totalShareholderEquity": "854562000", "capitalLeaseObligations": "632067000", "otherCurrentLiabilities": "101777000", "totalCurrentLiabilities": "508816000", "otherNonCurrentLiabilities": "31949000", "totalNonCurrentLiabilities": "1069789000", "cashAndShortTermInvestments": "412926000", "commonStockSharesOutstanding": "35525616", "intangibleAssetsExcludingGoodwill": "291551000", "cashAndCashEquivalentsAtCarryingValue": "412926000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185509000", "profitLoss": "None", "dividendPayout": "116178000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "26131000", "operatingCashflow": "298787000", "capitalExpenditures": "56165000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174816000", "cashflowFromInvestment": "-56165000", "stockBasedCompensation": "17841000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116178000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50526000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57926000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2844102000, "cost_of_revenue": 1478936000, "gross_profit": 1365166000, "research_and_development": null, "selling_general_admin": 834157000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 285560000, "depreciation_amortisation": 57926000, "ebitda": 343486000, "interest_expense": 31331000, "interest_income": null, "other_non_operating": null, "pretax_income": 230809000, "tax_provision": 45300000, "effective_tax_rate": null, "net_income": 185509000, "net_income_continuing_ops": 185509000, "net_income_to_common": 185509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 412926000, "short_term_investments": 0, "net_receivables": 194834000, "inventory": 502332000, "other_current_assets": null, "total_current_assets": 1142672000, "net_ppe": null, "goodwill": 206875000, "intangible_assets": 291551000, "goodwill_and_intangibles": 498426000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1290495000, "total_assets": 2433167000, "short_term_debt": 130564000, "accounts_payable": 248200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 508816000, "long_term_debt": 498127000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1069789000, "total_liabilities": 1578605000, "total_debt": 628691000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 894024000, "total_equity": 854562000, "shares_outstanding": 35525616, "operating_cash_flow": 298787000, "stock_based_compensation": 17841000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 56165000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -56165000, "dividends_paid": 116178000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -174816000, "free_cash_flow": 354952000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "285560000", "ebitda": "343486000", "netIncome": "185509000", "grossProfit": "1365166000", "depreciation": "None", "totalRevenue": "2844102000", "costOfRevenue": "1478936000", "interestIncome": "11039000", "incomeBeforeTax": "230809000", "interestExpense": "31331000", "operatingIncome": "254728000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "45300000", "reportedCurrency": "USD", "netInterestIncome": "-20292000", "nonInterestIncome": "None", "operatingExpenses": "1110438000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1478936000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57926000", "sellingGeneralAndAdministrative": "834157000", "netIncomeFromContinuingOperations": "185509000" }, "balance": { "goodwill": "206875000", "inventory": "502332000", "commonStock": "360000", "currentDebt": "None", "investments": "None", "totalAssets": "2433167000", "longTermDebt": "498127000", "shortTermDebt": "130564000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "291551000", "reportedCurrency": "USD", "retainedEarnings": "894024000", "totalLiabilities": "1578605000", "otherCurrentAssets": "32580000", "totalCurrentAssets": "1142672000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "194834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1290495000", "currentAccountsPayable": "248200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "758089000", "shortLongTermDebtTotal": "1130194000", "totalShareholderEquity": "854562000", "capitalLeaseObligations": "632067000", "otherCurrentLiabilities": "101777000", "totalCurrentLiabilities": "508816000", "otherNonCurrentLiabilities": "31949000", "totalNonCurrentLiabilities": "1069789000", "cashAndShortTermInvestments": "412926000", "commonStockSharesOutstanding": "35525616", "intangibleAssetsExcludingGoodwill": "291551000", "cashAndCashEquivalentsAtCarryingValue": "412926000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "185509000", "profitLoss": "None", "dividendPayout": "116178000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "26131000", "operatingCashflow": "298787000", "capitalExpenditures": "56165000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-174816000", "cashflowFromInvestment": "-56165000", "stockBasedCompensation": "17841000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "116178000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-50526000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57926000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "income_statement": { "revenue": 2945594000, "cost_of_revenue": 1549659000, "gross_profit": 1395935000, "ebit": 336215000, "ebitda": 400354000, "pretax_income": 302242000, "tax_provision": 69742000, "net_income": 232500000, "net_income_to_common": 232500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 351213000, "total_current_assets": 1101243000, "total_assets": 2378613000, "short_term_debt": 135369000, "long_term_debt": 497354000, "total_debt": 632723000, "total_liabilities": 1533363000, "total_equity": 845250000, "shares_outstanding": 36593266, "goodwill_and_intangibles": 535961000 }, "cash_flow": { "operating_cash_flow": 529132000, "capital_expenditure": 59860000, "free_cash_flow": 588992000, "dividends_paid": 112005000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243612, "ticker_id": 856, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "336215000", "ebitda": "400354000", "netIncome": "232500000", "grossProfit": "1395935000", "depreciation": "None", "totalRevenue": "2945594000", "costOfRevenue": "1549659000", "interestIncome": "3163000", "incomeBeforeTax": "302242000", "interestExpense": "33973000", "operatingIncome": "323405000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "69742000", "reportedCurrency": "USD", "netInterestIncome": "-32464000", "nonInterestIncome": "None", "operatingExpenses": "1072530000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1549659000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64139000", "sellingGeneralAndAdministrative": "832124000", "netIncomeFromContinuingOperations": "206169000" }, "balance": { "goodwill": "210537000", "inventory": "537125000", "commonStock": "366000", "currentDebt": "None", "investments": "None", "totalAssets": "2378613000", "longTermDebt": "497354000", "shortTermDebt": "135369000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "325424000", "reportedCurrency": "USD", "retainedEarnings": "868799000", "totalLiabilities": "1533363000", "otherCurrentAssets": "29131000", "totalCurrentAssets": "1101243000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "183774000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1277370000", "currentAccountsPayable": "242149000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "711518000", "shortLongTermDebtTotal": "1081533000", "totalShareholderEquity": "845250000", "capitalLeaseObligations": "584179000", "otherCurrentLiabilities": "83576000", "totalCurrentLiabilities": "511862000", "otherNonCurrentLiabilities": "33867000", "totalNonCurrentLiabilities": "1021501000", "cashAndShortTermInvestments": "351213000", "commonStockSharesOutstanding": "36593266", "intangibleAssetsExcludingGoodwill": "325424000", "cashAndCashEquivalentsAtCarryingValue": "351213000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "232500000", "profitLoss": "None", "dividendPayout": "112005000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "222920000", "operatingCashflow": "529132000", "capitalExpenditures": "59860000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-332645000", "cashflowFromInvestment": "-59860000", "stockBasedCompensation": "19463000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112005000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100034000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64139000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2945594000, "cost_of_revenue": 1549659000, "gross_profit": 1395935000, "research_and_development": null, "selling_general_admin": 832124000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 336215000, "depreciation_amortisation": 64139000, "ebitda": 400354000, "interest_expense": 33973000, "interest_income": null, "other_non_operating": null, "pretax_income": 302242000, "tax_provision": 69742000, "effective_tax_rate": null, "net_income": 232500000, "net_income_continuing_ops": 206169000, "net_income_to_common": 232500000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 351213000, "short_term_investments": null, "net_receivables": 183774000, "inventory": 537125000, "other_current_assets": null, "total_current_assets": 1101243000, "net_ppe": null, "goodwill": 210537000, "intangible_assets": 325424000, "goodwill_and_intangibles": 535961000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1277370000, "total_assets": 2378613000, "short_term_debt": 135369000, "accounts_payable": 242149000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 511862000, "long_term_debt": 497354000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1021501000, "total_liabilities": 1533363000, "total_debt": 632723000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 868799000, "total_equity": 845250000, "shares_outstanding": 36593266, "operating_cash_flow": 529132000, "stock_based_compensation": 19463000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 59860000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -59860000, "dividends_paid": 112005000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -332645000, "free_cash_flow": 588992000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "336215000", "ebitda": "400354000", "netIncome": "232500000", "grossProfit": "1395935000", "depreciation": "None", "totalRevenue": "2945594000", "costOfRevenue": "1549659000", "interestIncome": "3163000", "incomeBeforeTax": "302242000", "interestExpense": "33973000", "operatingIncome": "323405000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "69742000", "reportedCurrency": "USD", "netInterestIncome": "-32464000", "nonInterestIncome": "None", "operatingExpenses": "1072530000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1549659000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "64139000", "sellingGeneralAndAdministrative": "832124000", "netIncomeFromContinuingOperations": "206169000" }, "balance": { "goodwill": "210537000", "inventory": "537125000", "commonStock": "366000", "currentDebt": "None", "investments": "None", "totalAssets": "2378613000", "longTermDebt": "497354000", "shortTermDebt": "135369000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "325424000", "reportedCurrency": "USD", "retainedEarnings": "868799000", "totalLiabilities": "1533363000", "otherCurrentAssets": "29131000", "totalCurrentAssets": "1101243000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "183774000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1277370000", "currentAccountsPayable": "242149000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "711518000", "shortLongTermDebtTotal": "1081533000", "totalShareholderEquity": "845250000", "capitalLeaseObligations": "584179000", "otherCurrentLiabilities": "83576000", "totalCurrentLiabilities": "511862000", "otherNonCurrentLiabilities": "33867000", "totalNonCurrentLiabilities": "1021501000", "cashAndShortTermInvestments": "351213000", "commonStockSharesOutstanding": "36593266", "intangibleAssetsExcludingGoodwill": "325424000", "cashAndCashEquivalentsAtCarryingValue": "351213000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "232500000", "profitLoss": "None", "dividendPayout": "112005000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "222920000", "operatingCashflow": "529132000", "capitalExpenditures": "59860000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-332645000", "cashflowFromInvestment": "-59860000", "stockBasedCompensation": "19463000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "112005000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-100034000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "64139000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "income_statement": { "revenue": 3212733000, "cost_of_revenue": 1740375000, "gross_profit": 1472358000, "ebit": 359517000, "ebitda": 424793000, "pretax_income": 316736000, "tax_provision": 66698000, "net_income": 250038000, "net_income_to_common": 250038000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 211748000, "total_current_assets": 1188720000, "total_assets": 2439715000, "short_term_debt": 142432000, "long_term_debt": 616624000, "total_debt": 759056000, "total_liabilities": 1643306000, "total_equity": 796409000, "shares_outstanding": 38850645, "goodwill_and_intangibles": 538290000 }, "cash_flow": { "operating_cash_flow": 88361000, "capital_expenditure": 40364000, "free_cash_flow": 128725000, "dividends_paid": 118113000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243617, "ticker_id": 856, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "359517000", "ebitda": "424793000", "netIncome": "250038000", "grossProfit": "1472358000", "depreciation": "None", "totalRevenue": "3212733000", "costOfRevenue": "1740375000", "interestIncome": "41520000", "incomeBeforeTax": "316736000", "interestExpense": "42781000", "operatingIncome": "379171000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "66698000", "reportedCurrency": "USD", "netInterestIncome": "-41520000", "nonInterestIncome": "None", "operatingExpenses": "1093187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-19654000", "costofGoodsAndServicesSold": "1740375000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65276000", "sellingGeneralAndAdministrative": "797207000", "netIncomeFromContinuingOperations": "250038000" }, "balance": { "goodwill": "209333000", "inventory": "744573000", "commonStock": "377000", "currentDebt": "None", "investments": "None", "totalAssets": "2439715000", "longTermDebt": "616624000", "shortTermDebt": "142432000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "328957000", "reportedCurrency": "USD", "retainedEarnings": "830370000", "totalLiabilities": "1643306000", "otherCurrentAssets": "33812000", "totalCurrentAssets": "1188720000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "198587000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1250995000", "currentAccountsPayable": "264077999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "682157000", "shortLongTermDebtTotal": "1180797000", "totalShareholderEquity": "796409000", "capitalLeaseObligations": "564173000", "otherCurrentLiabilities": "65217000", "totalCurrentLiabilities": "528948999", "otherNonCurrentLiabilities": "34757000", "totalNonCurrentLiabilities": "1114357000", "cashAndShortTermInvestments": "211748000", "commonStockSharesOutstanding": "38850645", "intangibleAssetsExcludingGoodwill": "328957000", "cashAndCashEquivalentsAtCarryingValue": "211748000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "250038000", "profitLoss": "None", "dividendPayout": "118113000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-106763000", "operatingCashflow": "88361000", "capitalExpenditures": "40364000", "changeInReceivables": "32683000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-819270000", "cashflowFromInvestment": "-40364000", "stockBasedCompensation": "21879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118113000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-771273000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-299667000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65276000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3212733000, "cost_of_revenue": 1740375000, "gross_profit": 1472358000, "research_and_development": null, "selling_general_admin": 797207000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 359517000, "depreciation_amortisation": 65276000, "ebitda": 424793000, "interest_expense": 42781000, "interest_income": null, "other_non_operating": null, "pretax_income": 316736000, "tax_provision": 66698000, "effective_tax_rate": null, "net_income": 250038000, "net_income_continuing_ops": 250038000, "net_income_to_common": 250038000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 211748000, "short_term_investments": null, "net_receivables": 198587000, "inventory": 744573000, "other_current_assets": null, "total_current_assets": 1188720000, "net_ppe": null, "goodwill": 209333000, "intangible_assets": 328957000, "goodwill_and_intangibles": 538290000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1250995000, "total_assets": 2439715000, "short_term_debt": 142432000, "accounts_payable": 264077999, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 528948999, "long_term_debt": 616624000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1114357000, "total_liabilities": 1643306000, "total_debt": 759056000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 830370000, "total_equity": 796409000, "shares_outstanding": 38850645, "operating_cash_flow": 88361000, "stock_based_compensation": 21879000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 40364000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -40364000, "dividends_paid": 118113000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -819270000, "free_cash_flow": 128725000, "net_change_in_cash": -771273000 }, "raw_data": { "income": { "ebit": "359517000", "ebitda": "424793000", "netIncome": "250038000", "grossProfit": "1472358000", "depreciation": "None", "totalRevenue": "3212733000", "costOfRevenue": "1740375000", "interestIncome": "41520000", "incomeBeforeTax": "316736000", "interestExpense": "42781000", "operatingIncome": "379171000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "66698000", "reportedCurrency": "USD", "netInterestIncome": "-41520000", "nonInterestIncome": "None", "operatingExpenses": "1093187000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-19654000", "costofGoodsAndServicesSold": "1740375000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "65276000", "sellingGeneralAndAdministrative": "797207000", "netIncomeFromContinuingOperations": "250038000" }, "balance": { "goodwill": "209333000", "inventory": "744573000", "commonStock": "377000", "currentDebt": "None", "investments": "None", "totalAssets": "2439715000", "longTermDebt": "616624000", "shortTermDebt": "142432000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "328957000", "reportedCurrency": "USD", "retainedEarnings": "830370000", "totalLiabilities": "1643306000", "otherCurrentAssets": "33812000", "totalCurrentAssets": "1188720000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "198587000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1250995000", "currentAccountsPayable": "264077999", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "682157000", "shortLongTermDebtTotal": "1180797000", "totalShareholderEquity": "796409000", "capitalLeaseObligations": "564173000", "otherCurrentLiabilities": "65217000", "totalCurrentLiabilities": "528948999", "otherNonCurrentLiabilities": "34757000", "totalNonCurrentLiabilities": "1114357000", "cashAndShortTermInvestments": "211748000", "commonStockSharesOutstanding": "38850645", "intangibleAssetsExcludingGoodwill": "328957000", "cashAndCashEquivalentsAtCarryingValue": "211748000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "250038000", "profitLoss": "None", "dividendPayout": "118113000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-106763000", "operatingCashflow": "88361000", "capitalExpenditures": "40364000", "changeInReceivables": "32683000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-819270000", "cashflowFromInvestment": "-40364000", "stockBasedCompensation": "21879000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "118113000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-771273000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-299667000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "65276000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "income_statement": { "revenue": 3486440000, "cost_of_revenue": 1824166000, "gross_profit": 1662274000, "ebit": 498584000, "ebitda": 592692000, "pretax_income": 438290000, "tax_provision": 98542000, "net_income": 339748000, "net_income_to_common": 339748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 984294000, "total_current_assets": 1899722000, "total_assets": 3187998000, "short_term_debt": 133738000, "long_term_debt": 991370000, "total_debt": 1125108000, "total_liabilities": 2237812000, "total_equity": 950186000, "shares_outstanding": 43002628, "goodwill_and_intangibles": 553635000 }, "cash_flow": { "operating_cash_flow": 268258000, "capital_expenditure": 37442000, "free_cash_flow": 305700000, "dividends_paid": 60124000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243622, "ticker_id": 856, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "498584000", "ebitda": "592692000", "netIncome": "339748000", "grossProfit": "1662274000", "depreciation": "None", "totalRevenue": "3486440000", "costOfRevenue": "1824166000", "interestIncome": "1096000", "incomeBeforeTax": "438290000", "interestExpense": "60294000", "operatingIncome": "497079000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "98542000", "reportedCurrency": "USD", "netInterestIncome": "-59198000", "nonInterestIncome": "None", "operatingExpenses": "1165195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1505000", "costofGoodsAndServicesSold": "1824166000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94108000", "sellingGeneralAndAdministrative": "884276000", "netIncomeFromContinuingOperations": "339748000" }, "balance": { "goodwill": "212023000", "inventory": "647742000", "commonStock": "411000", "currentDebt": "None", "investments": "None", "totalAssets": "3187998000", "longTermDebt": "991370000", "shortTermDebt": "133738000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "341612000", "reportedCurrency": "USD", "retainedEarnings": "978672000", "totalLiabilities": "2237812000", "otherCurrentAssets": "36332000", "totalCurrentAssets": "1899722000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "231354000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1288276000", "currentAccountsPayable": "407044000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "216004000", "shortLongTermDebtTotal": "1566969000", "totalShareholderEquity": "950186000", "capitalLeaseObligations": "589398000", "otherCurrentLiabilities": "121724000", "totalCurrentLiabilities": "717231000", "otherNonCurrentLiabilities": "488301000", "totalNonCurrentLiabilities": "1520581000", "cashAndShortTermInvestments": "984294000", "commonStockSharesOutstanding": "43002628", "intangibleAssetsExcludingGoodwill": "341612000", "cashAndCashEquivalentsAtCarryingValue": "984294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "339748000", "profitLoss": "None", "dividendPayout": "60124000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-52914000", "operatingCashflow": "268258000", "capitalExpenditures": "37442000", "changeInReceivables": "-46480000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-352710000", "cashflowFromInvestment": "-32442000", "stockBasedCompensation": "21029000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60124000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-116894000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-299339000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94108000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3486440000, "cost_of_revenue": 1824166000, "gross_profit": 1662274000, "research_and_development": null, "selling_general_admin": 884276000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 498584000, "depreciation_amortisation": 94108000, "ebitda": 592692000, "interest_expense": 60294000, "interest_income": null, "other_non_operating": null, "pretax_income": 438290000, "tax_provision": 98542000, "effective_tax_rate": null, "net_income": 339748000, "net_income_continuing_ops": 339748000, "net_income_to_common": 339748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 984294000, "short_term_investments": null, "net_receivables": 231354000, "inventory": 647742000, "other_current_assets": null, "total_current_assets": 1899722000, "net_ppe": null, "goodwill": 212023000, "intangible_assets": 341612000, "goodwill_and_intangibles": 553635000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1288276000, "total_assets": 3187998000, "short_term_debt": 133738000, "accounts_payable": 407044000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 717231000, "long_term_debt": 991370000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1520581000, "total_liabilities": 2237812000, "total_debt": 1125108000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 978672000, "total_equity": 950186000, "shares_outstanding": 43002628, "operating_cash_flow": 268258000, "stock_based_compensation": 21029000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 37442000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32442000, "dividends_paid": 60124000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -352710000, "free_cash_flow": 305700000, "net_change_in_cash": -116894000 }, "raw_data": { "income": { "ebit": "498584000", "ebitda": "592692000", "netIncome": "339748000", "grossProfit": "1662274000", "depreciation": "None", "totalRevenue": "3486440000", "costOfRevenue": "1824166000", "interestIncome": "1096000", "incomeBeforeTax": "438290000", "interestExpense": "60294000", "operatingIncome": "497079000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "98542000", "reportedCurrency": "USD", "netInterestIncome": "-59198000", "nonInterestIncome": "None", "operatingExpenses": "1165195000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1505000", "costofGoodsAndServicesSold": "1824166000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "94108000", "sellingGeneralAndAdministrative": "884276000", "netIncomeFromContinuingOperations": "339748000" }, "balance": { "goodwill": "212023000", "inventory": "647742000", "commonStock": "411000", "currentDebt": "None", "investments": "None", "totalAssets": "3187998000", "longTermDebt": "991370000", "shortTermDebt": "133738000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "341612000", "reportedCurrency": "USD", "retainedEarnings": "978672000", "totalLiabilities": "2237812000", "otherCurrentAssets": "36332000", "totalCurrentAssets": "1899722000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "231354000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1288276000", "currentAccountsPayable": "407044000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "216004000", "shortLongTermDebtTotal": "1566969000", "totalShareholderEquity": "950186000", "capitalLeaseObligations": "589398000", "otherCurrentLiabilities": "121724000", "totalCurrentLiabilities": "717231000", "otherNonCurrentLiabilities": "488301000", "totalNonCurrentLiabilities": "1520581000", "cashAndShortTermInvestments": "984294000", "commonStockSharesOutstanding": "43002628", "intangibleAssetsExcludingGoodwill": "341612000", "cashAndCashEquivalentsAtCarryingValue": "984294000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "339748000", "profitLoss": "None", "dividendPayout": "60124000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-52914000", "operatingCashflow": "268258000", "capitalExpenditures": "37442000", "changeInReceivables": "-46480000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-352710000", "cashflowFromInvestment": "-32442000", "stockBasedCompensation": "21029000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "60124000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-116894000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-299339000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "94108000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "income_statement": { "revenue": 3024334000, "cost_of_revenue": 1710892000, "gross_profit": 1313442000, "ebit": 234898000, "ebitda": 328897000, "pretax_income": 134984000, "tax_provision": 25267000, "net_income": 109717000, "net_income_to_common": 109717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 1102323000, "total_current_assets": 1946024000, "total_assets": 3392580000, "short_term_debt": 185152000, "long_term_debt": 989530000, "total_debt": 1174682000, "total_liabilities": 2454547000, "total_equity": 938033000, "shares_outstanding": 43407721, "goodwill_and_intangibles": 557179000 }, "cash_flow": { "operating_cash_flow": 588494000, "capital_expenditure": 32871000, "free_cash_flow": 621365000, "dividends_paid": 26260000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243627, "ticker_id": 856, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "234898000", "ebitda": "328897000", "netIncome": "109717000", "grossProfit": "1313442000", "depreciation": "None", "totalRevenue": "3024334000", "costOfRevenue": "1710892000", "interestIncome": "1515000", "incomeBeforeTax": "134984000", "interestExpense": "56062000", "operatingIncome": "189869000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "25267000", "reportedCurrency": "USD", "netInterestIncome": "-54547000", "nonInterestIncome": "None", "operatingExpenses": "1123573000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1177000", "costofGoodsAndServicesSold": "1710892000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93999000", "sellingGeneralAndAdministrative": "838807000", "netIncomeFromContinuingOperations": "109717000" }, "balance": { "goodwill": "211776000", "inventory": "599262000", "commonStock": "438000", "currentDebt": "None", "investments": "None", "totalAssets": "3392580000", "longTermDebt": "989530000", "shortTermDebt": "185152000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "345403000", "reportedCurrency": "USD", "retainedEarnings": "952603000", "totalLiabilities": "2454547000", "otherCurrentAssets": "57927000", "totalCurrentAssets": "1946024000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "186512000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1446556000", "currentAccountsPayable": "472140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "262345000", "shortLongTermDebtTotal": "1729179000", "totalShareholderEquity": "938033000", "capitalLeaseObligations": "739649000", "otherCurrentLiabilities": "78921000", "totalCurrentLiabilities": "792532000", "otherNonCurrentLiabilities": "619715000", "totalNonCurrentLiabilities": "1662014999", "cashAndShortTermInvestments": "1102323000", "commonStockSharesOutstanding": "43407721", "intangibleAssetsExcludingGoodwill": "345403000", "cashAndCashEquivalentsAtCarryingValue": "1102323000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109717000", "profitLoss": "None", "dividendPayout": "26260000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-8063000", "operatingCashflow": "588494000", "capitalExpenditures": "32871000", "changeInReceivables": "58275000", "changeInExchangeRate": "None", "cashflowFromFinancing": "324843000", "cashflowFromInvestment": "-31471000", "stockBasedCompensation": "12830000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26260000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "881866000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45255000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93999000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3024334000, "cost_of_revenue": 1710892000, "gross_profit": 1313442000, "research_and_development": null, "selling_general_admin": 838807000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 234898000, "depreciation_amortisation": 93999000, "ebitda": 328897000, "interest_expense": 56062000, "interest_income": null, "other_non_operating": null, "pretax_income": 134984000, "tax_provision": 25267000, "effective_tax_rate": null, "net_income": 109717000, "net_income_continuing_ops": 109717000, "net_income_to_common": 109717000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 1102323000, "short_term_investments": null, "net_receivables": 186512000, "inventory": 599262000, "other_current_assets": null, "total_current_assets": 1946024000, "net_ppe": null, "goodwill": 211776000, "intangible_assets": 345403000, "goodwill_and_intangibles": 557179000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1446556000, "total_assets": 3392580000, "short_term_debt": 185152000, "accounts_payable": 472140000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 792532000, "long_term_debt": 989530000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1662014999, "total_liabilities": 2454547000, "total_debt": 1174682000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 952603000, "total_equity": 938033000, "shares_outstanding": 43407721, "operating_cash_flow": 588494000, "stock_based_compensation": 12830000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 32871000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31471000, "dividends_paid": 26260000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 324843000, "free_cash_flow": 621365000, "net_change_in_cash": 881866000 }, "raw_data": { "income": { "ebit": "234898000", "ebitda": "328897000", "netIncome": "109717000", "grossProfit": "1313442000", "depreciation": "None", "totalRevenue": "3024334000", "costOfRevenue": "1710892000", "interestIncome": "1515000", "incomeBeforeTax": "134984000", "interestExpense": "56062000", "operatingIncome": "189869000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "25267000", "reportedCurrency": "USD", "netInterestIncome": "-54547000", "nonInterestIncome": "None", "operatingExpenses": "1123573000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1177000", "costofGoodsAndServicesSold": "1710892000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "93999000", "sellingGeneralAndAdministrative": "838807000", "netIncomeFromContinuingOperations": "109717000" }, "balance": { "goodwill": "211776000", "inventory": "599262000", "commonStock": "438000", "currentDebt": "None", "investments": "None", "totalAssets": "3392580000", "longTermDebt": "989530000", "shortTermDebt": "185152000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "345403000", "reportedCurrency": "USD", "retainedEarnings": "952603000", "totalLiabilities": "2454547000", "otherCurrentAssets": "57927000", "totalCurrentAssets": "1946024000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "186512000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1446556000", "currentAccountsPayable": "472140000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "262345000", "shortLongTermDebtTotal": "1729179000", "totalShareholderEquity": "938033000", "capitalLeaseObligations": "739649000", "otherCurrentLiabilities": "78921000", "totalCurrentLiabilities": "792532000", "otherNonCurrentLiabilities": "619715000", "totalNonCurrentLiabilities": "1662014999", "cashAndShortTermInvestments": "1102323000", "commonStockSharesOutstanding": "43407721", "intangibleAssetsExcludingGoodwill": "345403000", "cashAndCashEquivalentsAtCarryingValue": "1102323000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "109717000", "profitLoss": "None", "dividendPayout": "26260000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-8063000", "operatingCashflow": "588494000", "capitalExpenditures": "32871000", "changeInReceivables": "58275000", "changeInExchangeRate": "None", "cashflowFromFinancing": "324843000", "cashflowFromInvestment": "-31471000", "stockBasedCompensation": "12830000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26260000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "881866000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45255000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "93999000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "income_statement": { "revenue": 3519286000, "cost_of_revenue": 2010736000, "gross_profit": 1508550000, "ebit": 365569000, "ebitda": 461523000, "pretax_income": 327952000, "tax_provision": 64150000, "net_income": 263802000, "net_income_to_common": 263802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 214311000, "total_current_assets": 1107757000, "total_assets": 2753117000, "short_term_debt": 160228000, "long_term_debt": 594672000, "total_debt": 754900000, "total_liabilities": 1872987000, "total_equity": 880130000, "shares_outstanding": 44707952, "goodwill_and_intangibles": 604794000 }, "cash_flow": { "operating_cash_flow": 387215000, "capital_expenditure": 61419000, "free_cash_flow": 448634000, "dividends_paid": 89591000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243632, "ticker_id": 856, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "365569000", "ebitda": "461523000", "netIncome": "263802000", "grossProfit": "1508550000", "depreciation": "None", "totalRevenue": "3519286000", "costOfRevenue": "2010736000", "interestIncome": "1303000", "incomeBeforeTax": "327952000", "interestExpense": "37617000", "operatingIncome": "371872000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "64150000", "reportedCurrency": "USD", "netInterestIncome": "-36314000", "nonInterestIncome": "None", "operatingExpenses": "1136678000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1303000", "costofGoodsAndServicesSold": "2010736000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95954000", "sellingGeneralAndAdministrative": "852915000", "netIncomeFromContinuingOperations": "263802000" }, "balance": { "goodwill": "229026000", "inventory": "593987000", "commonStock": "440000", "currentDebt": "None", "investments": "None", "totalAssets": "2753117000", "longTermDebt": "594672000", "shortTermDebt": "160228000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "375768000", "reportedCurrency": "USD", "retainedEarnings": "915324000", "totalLiabilities": "1872987000", "otherCurrentAssets": "48454000", "totalCurrentAssets": "1107757000", "currentLongTermDebt": "None", "longTermInvestments": "19700000", "shortTermInvestments": "None", "currentNetReceivables": "251005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1645360000", "currentAccountsPayable": "183641000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "320168000", "shortLongTermDebtTotal": "1419272000", "totalShareholderEquity": "880130000", "capitalLeaseObligations": "824600000", "otherCurrentLiabilities": "33992000", "totalCurrentLiabilities": "475500000", "otherNonCurrentLiabilities": "728445000", "totalNonCurrentLiabilities": "1397487000", "cashAndShortTermInvestments": "214311000", "commonStockSharesOutstanding": "44707952", "intangibleAssetsExcludingGoodwill": "375768000", "cashAndCashEquivalentsAtCarryingValue": "214311000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "263802000", "profitLoss": "None", "dividendPayout": "89591000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-16683000", "operatingCashflow": "387215000", "capitalExpenditures": "61419000", "changeInReceivables": "8121000", "changeInExchangeRate": "1073000", "cashflowFromFinancing": "-283384000", "cashflowFromInvestment": "-60670000", "stockBasedCompensation": "16529000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89591000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "44234000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-196910000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95954000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3519286000, "cost_of_revenue": 2010736000, "gross_profit": 1508550000, "research_and_development": null, "selling_general_admin": 852915000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 365569000, "depreciation_amortisation": 95954000, "ebitda": 461523000, "interest_expense": 37617000, "interest_income": null, "other_non_operating": null, "pretax_income": 327952000, "tax_provision": 64150000, "effective_tax_rate": null, "net_income": 263802000, "net_income_continuing_ops": 263802000, "net_income_to_common": 263802000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 214311000, "short_term_investments": null, "net_receivables": 251005000, "inventory": 593987000, "other_current_assets": null, "total_current_assets": 1107757000, "net_ppe": null, "goodwill": 229026000, "intangible_assets": 375768000, "goodwill_and_intangibles": 604794000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1645360000, "total_assets": 2753117000, "short_term_debt": 160228000, "accounts_payable": 183641000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 475500000, "long_term_debt": 594672000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1397487000, "total_liabilities": 1872987000, "total_debt": 754900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 915324000, "total_equity": 880130000, "shares_outstanding": 44707952, "operating_cash_flow": 387215000, "stock_based_compensation": 16529000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61419000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -60670000, "dividends_paid": 89591000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -283384000, "free_cash_flow": 448634000, "net_change_in_cash": 44234000 }, "raw_data": { "income": { "ebit": "365569000", "ebitda": "461523000", "netIncome": "263802000", "grossProfit": "1508550000", "depreciation": "None", "totalRevenue": "3519286000", "costOfRevenue": "2010736000", "interestIncome": "1303000", "incomeBeforeTax": "327952000", "interestExpense": "37617000", "operatingIncome": "371872000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "64150000", "reportedCurrency": "USD", "netInterestIncome": "-36314000", "nonInterestIncome": "None", "operatingExpenses": "1136678000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1303000", "costofGoodsAndServicesSold": "2010736000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "95954000", "sellingGeneralAndAdministrative": "852915000", "netIncomeFromContinuingOperations": "263802000" }, "balance": { "goodwill": "229026000", "inventory": "593987000", "commonStock": "440000", "currentDebt": "None", "investments": "None", "totalAssets": "2753117000", "longTermDebt": "594672000", "shortTermDebt": "160228000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "375768000", "reportedCurrency": "USD", "retainedEarnings": "915324000", "totalLiabilities": "1872987000", "otherCurrentAssets": "48454000", "totalCurrentAssets": "1107757000", "currentLongTermDebt": "None", "longTermInvestments": "19700000", "shortTermInvestments": "None", "currentNetReceivables": "251005000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1645360000", "currentAccountsPayable": "183641000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "320168000", "shortLongTermDebtTotal": "1419272000", "totalShareholderEquity": "880130000", "capitalLeaseObligations": "824600000", "otherCurrentLiabilities": "33992000", "totalCurrentLiabilities": "475500000", "otherNonCurrentLiabilities": "728445000", "totalNonCurrentLiabilities": "1397487000", "cashAndShortTermInvestments": "214311000", "commonStockSharesOutstanding": "44707952", "intangibleAssetsExcludingGoodwill": "375768000", "cashAndCashEquivalentsAtCarryingValue": "214311000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "263802000", "profitLoss": "None", "dividendPayout": "89591000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-16683000", "operatingCashflow": "387215000", "capitalExpenditures": "61419000", "changeInReceivables": "8121000", "changeInExchangeRate": "1073000", "cashflowFromFinancing": "-283384000", "cashflowFromInvestment": "-60670000", "stockBasedCompensation": "16529000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "89591000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "44234000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-196910000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "95954000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "income_statement": { "revenue": 3462269000, "cost_of_revenue": 1964786000, "gross_profit": 1497483000, "ebit": 390544000, "ebitda": 480197000, "pretax_income": 355975000, "tax_provision": 73907000, "net_income": 282068000, "net_income_to_common": 282068000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 170077000, "total_current_assets": 1042958000, "total_assets": 2058858000, "short_term_debt": 22235000, "long_term_debt": 593264000, "total_debt": 615499000, "total_liabilities": 1189425000, "total_equity": 869433000, "shares_outstanding": 46648420, "goodwill_and_intangibles": 637304000 }, "cash_flow": { "operating_cash_flow": 356198000, "capital_expenditure": 63783000, "free_cash_flow": 419981000, "dividends_paid": 83717000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243637, "ticker_id": 856, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "390544000", "ebitda": "480197000", "netIncome": "282068000", "grossProfit": "1497483000", "depreciation": "None", "totalRevenue": "3462269000", "costOfRevenue": "1964786000", "interestIncome": "527000", "incomeBeforeTax": "355975000", "interestExpense": "34569000", "operatingIncome": "391433000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "73907000", "reportedCurrency": "USD", "netInterestIncome": "-34042000", "nonInterestIncome": "None", "operatingExpenses": "1106050000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "527000", "costofGoodsAndServicesSold": "1964786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89653000", "sellingGeneralAndAdministrative": "953080000", "netIncomeFromContinuingOperations": "282068000" }, "balance": { "goodwill": "227101000", "inventory": "574226000", "commonStock": "456000", "currentDebt": "None", "investments": "None", "totalAssets": "2058858000", "longTermDebt": "593264000", "shortTermDebt": "22235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "410203000", "reportedCurrency": "USD", "retainedEarnings": "909816000", "totalLiabilities": "1189425000", "otherCurrentAssets": "40396000", "totalCurrentAssets": "1042958000", "currentLongTermDebt": "None", "longTermInvestments": "15700000", "shortTermInvestments": "None", "currentNetReceivables": "258259000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1015900000", "currentAccountsPayable": "199076000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "350437000", "shortLongTermDebtTotal": "615499000", "totalShareholderEquity": "869433000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "128345000", "totalCurrentLiabilities": "327421000", "otherNonCurrentLiabilities": "181393000", "totalNonCurrentLiabilities": "862004000", "cashAndShortTermInvestments": "170077000", "commonStockSharesOutstanding": "46648420", "intangibleAssetsExcludingGoodwill": "410203000", "cashAndCashEquivalentsAtCarryingValue": "170077000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "282068000", "profitLoss": "None", "dividendPayout": "83717000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-30646000", "operatingCashflow": "356198000", "capitalExpenditures": "63783000", "changeInReceivables": "-34448000", "changeInExchangeRate": "-2362000", "cashflowFromFinancing": "-298946000", "cashflowFromInvestment": "-63307000", "stockBasedCompensation": "14673000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83717000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8417000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-193028000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89653000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3462269000, "cost_of_revenue": 1964786000, "gross_profit": 1497483000, "research_and_development": 0, "selling_general_admin": 953080000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 390544000, "depreciation_amortisation": 89653000, "ebitda": 480197000, "interest_expense": 34569000, "interest_income": null, "other_non_operating": null, "pretax_income": 355975000, "tax_provision": 73907000, "effective_tax_rate": null, "net_income": 282068000, "net_income_continuing_ops": 282068000, "net_income_to_common": 282068000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 170077000, "short_term_investments": null, "net_receivables": 258259000, "inventory": 574226000, "other_current_assets": null, "total_current_assets": 1042958000, "net_ppe": null, "goodwill": 227101000, "intangible_assets": 410203000, "goodwill_and_intangibles": 637304000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1015900000, "total_assets": 2058858000, "short_term_debt": 22235000, "accounts_payable": 199076000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 327421000, "long_term_debt": 593264000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 862004000, "total_liabilities": 1189425000, "total_debt": 615499000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 909816000, "total_equity": 869433000, "shares_outstanding": 46648420, "operating_cash_flow": 356198000, "stock_based_compensation": 14673000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63783000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63307000, "dividends_paid": 83717000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -298946000, "free_cash_flow": 419981000, "net_change_in_cash": -8417000 }, "raw_data": { "income": { "ebit": "390544000", "ebitda": "480197000", "netIncome": "282068000", "grossProfit": "1497483000", "depreciation": "None", "totalRevenue": "3462269000", "costOfRevenue": "1964786000", "interestIncome": "527000", "incomeBeforeTax": "355975000", "interestExpense": "34569000", "operatingIncome": "391433000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "73907000", "reportedCurrency": "USD", "netInterestIncome": "-34042000", "nonInterestIncome": "None", "operatingExpenses": "1106050000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "527000", "costofGoodsAndServicesSold": "1964786000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "89653000", "sellingGeneralAndAdministrative": "953080000", "netIncomeFromContinuingOperations": "282068000" }, "balance": { "goodwill": "227101000", "inventory": "574226000", "commonStock": "456000", "currentDebt": "None", "investments": "None", "totalAssets": "2058858000", "longTermDebt": "593264000", "shortTermDebt": "22235000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "410203000", "reportedCurrency": "USD", "retainedEarnings": "909816000", "totalLiabilities": "1189425000", "otherCurrentAssets": "40396000", "totalCurrentAssets": "1042958000", "currentLongTermDebt": "None", "longTermInvestments": "15700000", "shortTermInvestments": "None", "currentNetReceivables": "258259000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1015900000", "currentAccountsPayable": "199076000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "350437000", "shortLongTermDebtTotal": "615499000", "totalShareholderEquity": "869433000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "128345000", "totalCurrentLiabilities": "327421000", "otherNonCurrentLiabilities": "181393000", "totalNonCurrentLiabilities": "862004000", "cashAndShortTermInvestments": "170077000", "commonStockSharesOutstanding": "46648420", "intangibleAssetsExcludingGoodwill": "410203000", "cashAndCashEquivalentsAtCarryingValue": "170077000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "282068000", "profitLoss": "None", "dividendPayout": "83717000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-30646000", "operatingCashflow": "356198000", "capitalExpenditures": "63783000", "changeInReceivables": "-34448000", "changeInExchangeRate": "-2362000", "cashflowFromFinancing": "-298946000", "cashflowFromInvestment": "-63307000", "stockBasedCompensation": "14673000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "83717000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-8417000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-193028000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "89653000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "income_statement": { "revenue": 681113000, "cost_of_revenue": 387240000, "gross_profit": 293873000, "ebit": 23824000, "ebitda": 37449000, "pretax_income": 19856000, "tax_provision": 5520000, "net_income": 14336000, "net_income_to_common": 14336000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 473435000, "total_current_assets": 1211627000, "total_assets": 2484155000, "short_term_debt": 133384000, "long_term_debt": 567487000, "total_debt": 700871000, "total_liabilities": 1555698000, "total_equity": 928457000, "shares_outstanding": 35443858, "goodwill_and_intangibles": 496262000 }, "cash_flow": { "operating_cash_flow": 6417000, "capital_expenditure": 6960000, "free_cash_flow": 13377000, "dividends_paid": 9220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243600, "ticker_id": 856, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "23824000", "ebitda": "37449000", "netIncome": "14336000", "grossProfit": "293873000", "depreciation": "None", "totalRevenue": "681113000", "costOfRevenue": "387240000", "interestIncome": "3256000", "incomeBeforeTax": "19856000", "interestExpense": "11757000", "operatingIncome": "23824000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5520000", "reportedCurrency": "USD", "netInterestIncome": "-8501000", "nonInterestIncome": "None", "operatingExpenses": "270049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "387240000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13625000", "sellingGeneralAndAdministrative": "270049000", "netIncomeFromContinuingOperations": "14336000" }, "balance": { "goodwill": "208413000", "inventory": "465876000", "commonStock": "369000", "currentDebt": "None", "investments": "None", "totalAssets": "2484155000", "longTermDebt": "567487000", "shortTermDebt": "133384000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "287849000", "reportedCurrency": "USD", "retainedEarnings": "934577000", "totalLiabilities": "1555698000", "otherCurrentAssets": "75720000", "totalCurrentAssets": "1211627000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "196596000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1272528000", "currentAccountsPayable": "188692000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "628826000", "totalShareholderEquity": "928457000", "capitalLeaseObligations": "628826000", "otherCurrentLiabilities": "111349000", "totalCurrentLiabilities": "433425000", "otherNonCurrentLiabilities": "16434000", "totalNonCurrentLiabilities": "1122273000", "cashAndShortTermInvestments": "473435000", "commonStockSharesOutstanding": "35443858", "intangibleAssetsExcludingGoodwill": "287849000", "cashAndCashEquivalentsAtCarryingValue": "473435000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13943000", "profitLoss": "None", "dividendPayout": "9220000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "74994000", "operatingCashflow": "6417000", "capitalExpenditures": "6960000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12232000", "cashflowFromInvestment": "-6960000", "stockBasedCompensation": "3684000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9220000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 681113000, "cost_of_revenue": 387240000, "gross_profit": 293873000, "research_and_development": null, "selling_general_admin": 270049000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 23824000, "depreciation_amortisation": 13625000, "ebitda": 37449000, "interest_expense": 11757000, "interest_income": null, "other_non_operating": null, "pretax_income": 19856000, "tax_provision": 5520000, "effective_tax_rate": null, "net_income": 14336000, "net_income_continuing_ops": 14336000, "net_income_to_common": 14336000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 473435000, "short_term_investments": null, "net_receivables": 196596000, "inventory": 465876000, "other_current_assets": null, "total_current_assets": 1211627000, "net_ppe": null, "goodwill": 208413000, "intangible_assets": 287849000, "goodwill_and_intangibles": 496262000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1272528000, "total_assets": 2484155000, "short_term_debt": 133384000, "accounts_payable": 188692000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 433425000, "long_term_debt": 567487000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1122273000, "total_liabilities": 1555698000, "total_debt": 700871000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 934577000, "total_equity": 928457000, "shares_outstanding": 35443858, "operating_cash_flow": 6417000, "stock_based_compensation": 3684000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 6960000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -6960000, "dividends_paid": 9220000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12232000, "free_cash_flow": 13377000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "23824000", "ebitda": "37449000", "netIncome": "14336000", "grossProfit": "293873000", "depreciation": "None", "totalRevenue": "681113000", "costOfRevenue": "387240000", "interestIncome": "3256000", "incomeBeforeTax": "19856000", "interestExpense": "11757000", "operatingIncome": "23824000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "5520000", "reportedCurrency": "USD", "netInterestIncome": "-8501000", "nonInterestIncome": "None", "operatingExpenses": "270049000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "387240000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13625000", "sellingGeneralAndAdministrative": "270049000", "netIncomeFromContinuingOperations": "14336000" }, "balance": { "goodwill": "208413000", "inventory": "465876000", "commonStock": "369000", "currentDebt": "None", "investments": "None", "totalAssets": "2484155000", "longTermDebt": "567487000", "shortTermDebt": "133384000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "287849000", "reportedCurrency": "USD", "retainedEarnings": "934577000", "totalLiabilities": "1555698000", "otherCurrentAssets": "75720000", "totalCurrentAssets": "1211627000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "196596000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1272528000", "currentAccountsPayable": "188692000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "628826000", "totalShareholderEquity": "928457000", "capitalLeaseObligations": "628826000", "otherCurrentLiabilities": "111349000", "totalCurrentLiabilities": "433425000", "otherNonCurrentLiabilities": "16434000", "totalNonCurrentLiabilities": "1122273000", "cashAndShortTermInvestments": "473435000", "commonStockSharesOutstanding": "35443858", "intangibleAssetsExcludingGoodwill": "287849000", "cashAndCashEquivalentsAtCarryingValue": "473435000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "13943000", "profitLoss": "None", "dividendPayout": "9220000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "74994000", "operatingCashflow": "6417000", "capitalExpenditures": "6960000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12232000", "cashflowFromInvestment": "-6960000", "stockBasedCompensation": "3684000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9220000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13625000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "income_statement": { "revenue": 925451000, "cost_of_revenue": 525293000, "gross_profit": 400158000, "ebit": 87326000, "ebitda": 102011000, "pretax_income": 75947000, "tax_provision": 11729000, "net_income": 64218000, "net_income_to_common": 64218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 487075000, "total_current_assets": 1270773000, "total_assets": 2565470000, "short_term_debt": 136488000, "long_term_debt": 567173000, "total_debt": 703661000, "total_liabilities": 1640422000, "total_equity": 925048000, "shares_outstanding": 35443858, "goodwill_and_intangibles": 497781000 }, "cash_flow": { "operating_cash_flow": 258644000, "capital_expenditure": 11042000, "free_cash_flow": 269686000, "dividends_paid": 9112000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243601, "ticker_id": 856, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "87326000", "ebitda": "102011000", "netIncome": "64218000", "grossProfit": "400158000", "depreciation": "None", "totalRevenue": "925451000", "costOfRevenue": "525293000", "interestIncome": "3467000", "incomeBeforeTax": "75947000", "interestExpense": "11379000", "operatingIncome": "84694000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11729000", "reportedCurrency": "USD", "netInterestIncome": "-7911000", "nonInterestIncome": "None", "operatingExpenses": "315464000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "525293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14685000", "sellingGeneralAndAdministrative": "319559000", "netIncomeFromContinuingOperations": "64218000" }, "balance": { "goodwill": "208994000", "inventory": "544624000", "commonStock": "364000", "currentDebt": "None", "investments": "None", "totalAssets": "2565470000", "longTermDebt": "567173000", "shortTermDebt": "136488000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "288787000", "reportedCurrency": "USD", "retainedEarnings": "929461000", "totalLiabilities": "1640422000", "otherCurrentAssets": "60508000", "totalCurrentAssets": "1270773000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "21735000", "currentNetReceivables": "178566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1294697000", "currentAccountsPayable": "235700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "778113000", "shortLongTermDebtTotal": "1212122000", "totalShareholderEquity": "925048000", "capitalLeaseObligations": "644949000", "otherCurrentLiabilities": "133809000", "totalCurrentLiabilities": "505997000", "otherNonCurrentLiabilities": "19411000", "totalNonCurrentLiabilities": "1134425000", "cashAndShortTermInvestments": "487075000", "commonStockSharesOutstanding": "35443858", "intangibleAssetsExcludingGoodwill": "288787000", "cashAndCashEquivalentsAtCarryingValue": "487075000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64218000", "profitLoss": "None", "dividendPayout": "9112000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "116520000", "operatingCashflow": "258644000", "capitalExpenditures": "11042000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54150000", "cashflowFromInvestment": "-11042000", "stockBasedCompensation": "1581000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9112000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4332000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14685000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 925451000, "cost_of_revenue": 525293000, "gross_profit": 400158000, "research_and_development": null, "selling_general_admin": 319559000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 87326000, "depreciation_amortisation": 14685000, "ebitda": 102011000, "interest_expense": 11379000, "interest_income": null, "other_non_operating": null, "pretax_income": 75947000, "tax_provision": 11729000, "effective_tax_rate": null, "net_income": 64218000, "net_income_continuing_ops": 64218000, "net_income_to_common": 64218000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 487075000, "short_term_investments": 21735000, "net_receivables": 178566000, "inventory": 544624000, "other_current_assets": null, "total_current_assets": 1270773000, "net_ppe": null, "goodwill": 208994000, "intangible_assets": 288787000, "goodwill_and_intangibles": 497781000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1294697000, "total_assets": 2565470000, "short_term_debt": 136488000, "accounts_payable": 235700000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 505997000, "long_term_debt": 567173000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1134425000, "total_liabilities": 1640422000, "total_debt": 703661000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 929461000, "total_equity": 925048000, "shares_outstanding": 35443858, "operating_cash_flow": 258644000, "stock_based_compensation": 1581000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 11042000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11042000, "dividends_paid": 9112000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 54150000, "free_cash_flow": 269686000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "87326000", "ebitda": "102011000", "netIncome": "64218000", "grossProfit": "400158000", "depreciation": "None", "totalRevenue": "925451000", "costOfRevenue": "525293000", "interestIncome": "3467000", "incomeBeforeTax": "75947000", "interestExpense": "11379000", "operatingIncome": "84694000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "11729000", "reportedCurrency": "USD", "netInterestIncome": "-7911000", "nonInterestIncome": "None", "operatingExpenses": "315464000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "525293000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14685000", "sellingGeneralAndAdministrative": "319559000", "netIncomeFromContinuingOperations": "64218000" }, "balance": { "goodwill": "208994000", "inventory": "544624000", "commonStock": "364000", "currentDebt": "None", "investments": "None", "totalAssets": "2565470000", "longTermDebt": "567173000", "shortTermDebt": "136488000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "288787000", "reportedCurrency": "USD", "retainedEarnings": "929461000", "totalLiabilities": "1640422000", "otherCurrentAssets": "60508000", "totalCurrentAssets": "1270773000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "21735000", "currentNetReceivables": "178566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1294697000", "currentAccountsPayable": "235700000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "778113000", "shortLongTermDebtTotal": "1212122000", "totalShareholderEquity": "925048000", "capitalLeaseObligations": "644949000", "otherCurrentLiabilities": "133809000", "totalCurrentLiabilities": "505997000", "otherNonCurrentLiabilities": "19411000", "totalNonCurrentLiabilities": "1134425000", "cashAndShortTermInvestments": "487075000", "commonStockSharesOutstanding": "35443858", "intangibleAssetsExcludingGoodwill": "288787000", "cashAndCashEquivalentsAtCarryingValue": "487075000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64218000", "profitLoss": "None", "dividendPayout": "9112000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "116520000", "operatingCashflow": "258644000", "capitalExpenditures": "11042000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "54150000", "cashflowFromInvestment": "-11042000", "stockBasedCompensation": "1581000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9112000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4332000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14685000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "income_statement": { "revenue": 757836000, "cost_of_revenue": 416208000, "gross_profit": 341628000, "ebit": 22007000, "ebitda": 35807000, "pretax_income": 14834000, "tax_provision": 3241000, "net_income": 11593000, "net_income_to_common": 11593000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 184190000, "total_current_assets": 1133781000, "total_assets": 2469439000, "short_term_debt": 150548000, "long_term_debt": 498738000, "total_debt": 649286000, "total_liabilities": 1604797000, "total_equity": 864642000, "shares_outstanding": 35443858, "goodwill_and_intangibles": 498062000 }, "cash_flow": { "operating_cash_flow": -127972000, "capital_expenditure": 16116000, "free_cash_flow": -111856000, "dividends_paid": 9132000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243603, "ticker_id": 856, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "22007000", "ebitda": "35807000", "netIncome": "11593000", "grossProfit": "341628000", "depreciation": "None", "totalRevenue": "757836000", "costOfRevenue": "416208000", "interestIncome": "2573000", "incomeBeforeTax": "14834000", "interestExpense": "7173000", "operatingIncome": "29093000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3241000", "reportedCurrency": "USD", "netInterestIncome": "-4600000", "nonInterestIncome": "None", "operatingExpenses": "312535000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "416208000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13800000", "sellingGeneralAndAdministrative": "317963000", "netIncomeFromContinuingOperations": "11593000" }, "balance": { "goodwill": "208351000", "inventory": "656149000", "commonStock": "365000", "currentDebt": "None", "investments": "None", "totalAssets": "2469439000", "longTermDebt": "498738000", "shortTermDebt": "150548000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "289711000", "reportedCurrency": "USD", "retainedEarnings": "874355000", "totalLiabilities": "1604797000", "otherCurrentAssets": "55576000", "totalCurrentAssets": "1133781000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "237866000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1335658000", "currentAccountsPayable": "240235000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "800581000", "shortLongTermDebtTotal": "1178425000", "totalShareholderEquity": "864642000", "capitalLeaseObligations": "679687000", "otherCurrentLiabilities": "67632000", "totalCurrentLiabilities": "501690000", "otherNonCurrentLiabilities": "34030000", "totalNonCurrentLiabilities": "1103107000", "cashAndShortTermInvestments": "184190000", "commonStockSharesOutstanding": "35443858", "intangibleAssetsExcludingGoodwill": "289711000", "cashAndCashEquivalentsAtCarryingValue": "184190000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11593000", "profitLoss": "None", "dividendPayout": "9132000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-39607000", "operatingCashflow": "-127972000", "capitalExpenditures": "16116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9289000", "cashflowFromInvestment": "-16116000", "stockBasedCompensation": "3726000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9132000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13765000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 757836000, "cost_of_revenue": 416208000, "gross_profit": 341628000, "research_and_development": null, "selling_general_admin": 317963000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 22007000, "depreciation_amortisation": 13800000, "ebitda": 35807000, "interest_expense": 7173000, "interest_income": null, "other_non_operating": null, "pretax_income": 14834000, "tax_provision": 3241000, "effective_tax_rate": null, "net_income": 11593000, "net_income_continuing_ops": 11593000, "net_income_to_common": 11593000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 184190000, "short_term_investments": null, "net_receivables": 237866000, "inventory": 656149000, "other_current_assets": null, "total_current_assets": 1133781000, "net_ppe": null, "goodwill": 208351000, "intangible_assets": 289711000, "goodwill_and_intangibles": 498062000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1335658000, "total_assets": 2469439000, "short_term_debt": 150548000, "accounts_payable": 240235000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 501690000, "long_term_debt": 498738000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1103107000, "total_liabilities": 1604797000, "total_debt": 649286000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 874355000, "total_equity": 864642000, "shares_outstanding": 35443858, "operating_cash_flow": -127972000, "stock_based_compensation": 3726000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16116000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16116000, "dividends_paid": 9132000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9289000, "free_cash_flow": -111856000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "22007000", "ebitda": "35807000", "netIncome": "11593000", "grossProfit": "341628000", "depreciation": "None", "totalRevenue": "757836000", "costOfRevenue": "416208000", "interestIncome": "2573000", "incomeBeforeTax": "14834000", "interestExpense": "7173000", "operatingIncome": "29093000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "3241000", "reportedCurrency": "USD", "netInterestIncome": "-4600000", "nonInterestIncome": "None", "operatingExpenses": "312535000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "416208000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13800000", "sellingGeneralAndAdministrative": "317963000", "netIncomeFromContinuingOperations": "11593000" }, "balance": { "goodwill": "208351000", "inventory": "656149000", "commonStock": "365000", "currentDebt": "None", "investments": "None", "totalAssets": "2469439000", "longTermDebt": "498738000", "shortTermDebt": "150548000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "289711000", "reportedCurrency": "USD", "retainedEarnings": "874355000", "totalLiabilities": "1604797000", "otherCurrentAssets": "55576000", "totalCurrentAssets": "1133781000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "237866000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1335658000", "currentAccountsPayable": "240235000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "800581000", "shortLongTermDebtTotal": "1178425000", "totalShareholderEquity": "864642000", "capitalLeaseObligations": "679687000", "otherCurrentLiabilities": "67632000", "totalCurrentLiabilities": "501690000", "otherNonCurrentLiabilities": "34030000", "totalNonCurrentLiabilities": "1103107000", "cashAndShortTermInvestments": "184190000", "commonStockSharesOutstanding": "35443858", "intangibleAssetsExcludingGoodwill": "289711000", "cashAndCashEquivalentsAtCarryingValue": "184190000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "11593000", "profitLoss": "None", "dividendPayout": "9132000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-39607000", "operatingCashflow": "-127972000", "capitalExpenditures": "16116000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9289000", "cashflowFromInvestment": "-16116000", "stockBasedCompensation": "3726000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9132000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13765000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "income_statement": { "revenue": 585313000, "cost_of_revenue": 303553000, "gross_profit": 281760000, "ebit": 9560000, "ebitda": 23119000, "pretax_income": 1703000, "tax_provision": 1257000, "net_income": 446000, "net_income_to_common": 446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 338183000, "total_current_assets": 1158221000, "total_assets": 2455552000, "short_term_debt": 124002000, "long_term_debt": 498531000, "total_debt": 622533000, "total_liabilities": 1601650000, "total_equity": 853902000, "shares_outstanding": 35409988, "goodwill_and_intangibles": 499647000 }, "cash_flow": { "operating_cash_flow": 40306000, "capital_expenditure": 16200000, "free_cash_flow": 56506000, "dividends_paid": 9116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243604, "ticker_id": 856, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "9560000", "ebitda": "23119000", "netIncome": "446000", "grossProfit": "281760000", "depreciation": "None", "totalRevenue": "585313000", "costOfRevenue": "303553000", "interestIncome": "4292000", "incomeBeforeTax": "1703000", "interestExpense": "7857000", "operatingIncome": "4044000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1257000", "reportedCurrency": "USD", "netInterestIncome": "-3565000", "nonInterestIncome": "None", "operatingExpenses": "277716000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "303553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13559000", "sellingGeneralAndAdministrative": "280965000", "netIncomeFromContinuingOperations": "446000" }, "balance": { "goodwill": "209016000", "inventory": "619074000", "commonStock": "365000", "currentDebt": "None", "investments": "None", "totalAssets": "2455552000", "longTermDebt": "498531000", "shortTermDebt": "124002000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "290631000", "reportedCurrency": "USD", "retainedEarnings": "871894000", "totalLiabilities": "1601650000", "otherCurrentAssets": "60612000", "totalCurrentAssets": "1158221000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "140352000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1297331000", "currentAccountsPayable": "306399000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "759480000", "shortLongTermDebtTotal": "1124337000", "totalShareholderEquity": "853902000", "capitalLeaseObligations": "625806000", "otherCurrentLiabilities": "59975000", "totalCurrentLiabilities": "525671000", "otherNonCurrentLiabilities": "33354000", "totalNonCurrentLiabilities": "1075979000", "cashAndShortTermInvestments": "338183000", "commonStockSharesOutstanding": "35409988", "intangibleAssetsExcludingGoodwill": "290631000", "cashAndCashEquivalentsAtCarryingValue": "338183000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "446000", "profitLoss": "None", "dividendPayout": "9116000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-141136000", "operatingCashflow": "40306000", "capitalExpenditures": "16200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9226000", "cashflowFromInvestment": "-16200000", "stockBasedCompensation": "5188000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-110000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13559000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 585313000, "cost_of_revenue": 303553000, "gross_profit": 281760000, "research_and_development": null, "selling_general_admin": 280965000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 9560000, "depreciation_amortisation": 13559000, "ebitda": 23119000, "interest_expense": 7857000, "interest_income": null, "other_non_operating": null, "pretax_income": 1703000, "tax_provision": 1257000, "effective_tax_rate": null, "net_income": 446000, "net_income_continuing_ops": 446000, "net_income_to_common": 446000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 338183000, "short_term_investments": null, "net_receivables": 140352000, "inventory": 619074000, "other_current_assets": null, "total_current_assets": 1158221000, "net_ppe": null, "goodwill": 209016000, "intangible_assets": 290631000, "goodwill_and_intangibles": 499647000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1297331000, "total_assets": 2455552000, "short_term_debt": 124002000, "accounts_payable": 306399000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 525671000, "long_term_debt": 498531000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1075979000, "total_liabilities": 1601650000, "total_debt": 622533000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 871894000, "total_equity": 853902000, "shares_outstanding": 35409988, "operating_cash_flow": 40306000, "stock_based_compensation": 5188000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16200000, "dividends_paid": 9116000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9226000, "free_cash_flow": 56506000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "9560000", "ebitda": "23119000", "netIncome": "446000", "grossProfit": "281760000", "depreciation": "None", "totalRevenue": "585313000", "costOfRevenue": "303553000", "interestIncome": "4292000", "incomeBeforeTax": "1703000", "interestExpense": "7857000", "operatingIncome": "4044000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "1257000", "reportedCurrency": "USD", "netInterestIncome": "-3565000", "nonInterestIncome": "None", "operatingExpenses": "277716000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "303553000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13559000", "sellingGeneralAndAdministrative": "280965000", "netIncomeFromContinuingOperations": "446000" }, "balance": { "goodwill": "209016000", "inventory": "619074000", "commonStock": "365000", "currentDebt": "None", "investments": "None", "totalAssets": "2455552000", "longTermDebt": "498531000", "shortTermDebt": "124002000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "290631000", "reportedCurrency": "USD", "retainedEarnings": "871894000", "totalLiabilities": "1601650000", "otherCurrentAssets": "60612000", "totalCurrentAssets": "1158221000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "140352000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1297331000", "currentAccountsPayable": "306399000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "759480000", "shortLongTermDebtTotal": "1124337000", "totalShareholderEquity": "853902000", "capitalLeaseObligations": "625806000", "otherCurrentLiabilities": "59975000", "totalCurrentLiabilities": "525671000", "otherNonCurrentLiabilities": "33354000", "totalNonCurrentLiabilities": "1075979000", "cashAndShortTermInvestments": "338183000", "commonStockSharesOutstanding": "35409988", "intangibleAssetsExcludingGoodwill": "290631000", "cashAndCashEquivalentsAtCarryingValue": "338183000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "446000", "profitLoss": "None", "dividendPayout": "9116000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-141136000", "operatingCashflow": "40306000", "capitalExpenditures": "16200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9226000", "cashflowFromInvestment": "-16200000", "stockBasedCompensation": "5188000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9116000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-110000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13559000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "income_statement": { "revenue": 629827000, "cost_of_revenue": 338737000, "gross_profit": 291090000, "ebit": 29168000, "ebitda": 42422000, "pretax_income": 21349000, "tax_provision": 5810000, "net_income": 15539000, "net_income_to_common": 15539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 320794000, "total_current_assets": 1049007000, "total_assets": 2331800000, "short_term_debt": 125556000, "long_term_debt": 498328000, "total_debt": 623884000, "total_liabilities": 1484555000, "total_equity": 847245000, "shares_outstanding": 35301750, "goodwill_and_intangibles": 498633000 }, "cash_flow": { "operating_cash_flow": -48644000, "capital_expenditure": 10346000, "free_cash_flow": -38298000, "dividends_paid": 28999000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243605, "ticker_id": 856, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "29168000", "ebitda": "42422000", "netIncome": "15539000", "grossProfit": "291090000", "depreciation": "None", "totalRevenue": "629827000", "costOfRevenue": "338737000", "interestIncome": "3142000", "incomeBeforeTax": "21349000", "interestExpense": "7819000", "operatingIncome": "26102000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "5810000", "reportedCurrency": "USD", "netInterestIncome": "-4677000", "nonInterestIncome": "None", "operatingExpenses": "264988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "338737000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13254000", "sellingGeneralAndAdministrative": "270320000", "netIncomeFromContinuingOperations": "15539000" }, "balance": { "goodwill": "207125000", "inventory": "474124000", "commonStock": "362000", "currentDebt": "None", "investments": "None", "totalAssets": "2331800000", "longTermDebt": "498328000", "shortTermDebt": "125556000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "291508000", "reportedCurrency": "USD", "retainedEarnings": "880564000", "totalLiabilities": "1484555000", "otherCurrentAssets": "50216000", "totalCurrentAssets": "1049007000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203873000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1282793000", "currentAccountsPayable": "199056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "748103000", "shortLongTermDebtTotal": "1122512000", "totalShareholderEquity": "847245000", "capitalLeaseObligations": "624184000", "otherCurrentLiabilities": "43029000", "totalCurrentLiabilities": "409346000", "otherNonCurrentLiabilities": "32953000", "totalNonCurrentLiabilities": "1075209000", "cashAndShortTermInvestments": "320794000", "commonStockSharesOutstanding": "35301750", "intangibleAssetsExcludingGoodwill": "291508000", "cashAndCashEquivalentsAtCarryingValue": "320794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15539000", "profitLoss": "None", "dividendPayout": "28999000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "27122000", "operatingCashflow": "-48644000", "capitalExpenditures": "10346000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33591000", "cashflowFromInvestment": "-10346000", "stockBasedCompensation": "9753000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28999000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4222000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13254000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 629827000, "cost_of_revenue": 338737000, "gross_profit": 291090000, "research_and_development": null, "selling_general_admin": 270320000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 29168000, "depreciation_amortisation": 13254000, "ebitda": 42422000, "interest_expense": 7819000, "interest_income": null, "other_non_operating": null, "pretax_income": 21349000, "tax_provision": 5810000, "effective_tax_rate": null, "net_income": 15539000, "net_income_continuing_ops": 15539000, "net_income_to_common": 15539000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 320794000, "short_term_investments": null, "net_receivables": 203873000, "inventory": 474124000, "other_current_assets": null, "total_current_assets": 1049007000, "net_ppe": null, "goodwill": 207125000, "intangible_assets": 291508000, "goodwill_and_intangibles": 498633000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1282793000, "total_assets": 2331800000, "short_term_debt": 125556000, "accounts_payable": 199056000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 409346000, "long_term_debt": 498328000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1075209000, "total_liabilities": 1484555000, "total_debt": 623884000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 880564000, "total_equity": 847245000, "shares_outstanding": 35301750, "operating_cash_flow": -48644000, "stock_based_compensation": 9753000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10346000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10346000, "dividends_paid": 28999000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -33591000, "free_cash_flow": -38298000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "29168000", "ebitda": "42422000", "netIncome": "15539000", "grossProfit": "291090000", "depreciation": "None", "totalRevenue": "629827000", "costOfRevenue": "338737000", "interestIncome": "3142000", "incomeBeforeTax": "21349000", "interestExpense": "7819000", "operatingIncome": "26102000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "5810000", "reportedCurrency": "USD", "netInterestIncome": "-4677000", "nonInterestIncome": "None", "operatingExpenses": "264988000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "338737000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "13254000", "sellingGeneralAndAdministrative": "270320000", "netIncomeFromContinuingOperations": "15539000" }, "balance": { "goodwill": "207125000", "inventory": "474124000", "commonStock": "362000", "currentDebt": "None", "investments": "None", "totalAssets": "2331800000", "longTermDebt": "498328000", "shortTermDebt": "125556000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "291508000", "reportedCurrency": "USD", "retainedEarnings": "880564000", "totalLiabilities": "1484555000", "otherCurrentAssets": "50216000", "totalCurrentAssets": "1049007000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "203873000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1282793000", "currentAccountsPayable": "199056000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "748103000", "shortLongTermDebtTotal": "1122512000", "totalShareholderEquity": "847245000", "capitalLeaseObligations": "624184000", "otherCurrentLiabilities": "43029000", "totalCurrentLiabilities": "409346000", "otherNonCurrentLiabilities": "32953000", "totalNonCurrentLiabilities": "1075209000", "cashAndShortTermInvestments": "320794000", "commonStockSharesOutstanding": "35301750", "intangibleAssetsExcludingGoodwill": "291508000", "cashAndCashEquivalentsAtCarryingValue": "320794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "15539000", "profitLoss": "None", "dividendPayout": "28999000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "27122000", "operatingCashflow": "-48644000", "capitalExpenditures": "10346000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-33591000", "cashflowFromInvestment": "-10346000", "stockBasedCompensation": "9753000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28999000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4222000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "13254000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "income_statement": { "revenue": 859712000, "cost_of_revenue": 448687000, "gross_profit": 411025000, "ebit": 83945000, "ebitda": 98200000, "pretax_income": 75770000, "tax_provision": 14253000, "net_income": 61517000, "net_income_to_common": 61517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 412926000, "total_current_assets": 1142672000, "total_assets": 2433167000, "short_term_debt": 130564000, "long_term_debt": 498127000, "total_debt": 628691000, "total_liabilities": 1578605000, "total_equity": 854562000, "shares_outstanding": 35301750, "goodwill_and_intangibles": 498426000 }, "cash_flow": { "operating_cash_flow": 287468000, "capital_expenditure": 16527999, "free_cash_flow": 303995999, "dividends_paid": 28833000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243606, "ticker_id": 856, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "83945000", "ebitda": "98200000", "netIncome": "61517000", "grossProfit": "411025000", "depreciation": "None", "totalRevenue": "859712000", "costOfRevenue": "448687000", "interestIncome": "2395000", "incomeBeforeTax": "75770000", "interestExpense": "8175000", "operatingIncome": "83200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "14253000", "reportedCurrency": "USD", "netInterestIncome": "-5780000", "nonInterestIncome": "None", "operatingExpenses": "327825000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "448687000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14255000", "sellingGeneralAndAdministrative": "36585000", "netIncomeFromContinuingOperations": "61517000" }, "balance": { "goodwill": "206875000", "inventory": "502332000", "commonStock": "360000", "currentDebt": "None", "investments": "None", "totalAssets": "2433167000", "longTermDebt": "498127000", "shortTermDebt": "130564000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "291551000", "reportedCurrency": "USD", "retainedEarnings": "894024000", "totalLiabilities": "1578605000", "otherCurrentAssets": "32580000", "totalCurrentAssets": "1142672000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "194834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1290495000", "currentAccountsPayable": "248200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "758089000", "shortLongTermDebtTotal": "1130194000", "totalShareholderEquity": "854562000", "capitalLeaseObligations": "632067000", "otherCurrentLiabilities": "101777000", "totalCurrentLiabilities": "508816000", "otherNonCurrentLiabilities": "31949000", "totalNonCurrentLiabilities": "1069789000", "cashAndShortTermInvestments": "412926000", "commonStockSharesOutstanding": "35301750", "intangibleAssetsExcludingGoodwill": "291551000", "cashAndCashEquivalentsAtCarryingValue": "412926000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61517000", "profitLoss": "None", "dividendPayout": "28833000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "109399000", "operatingCashflow": "287468000", "capitalExpenditures": "16527999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29743000", "cashflowFromInvestment": "-16527999", "stockBasedCompensation": "3865000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28833000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14667000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 859712000, "cost_of_revenue": 448687000, "gross_profit": 411025000, "research_and_development": null, "selling_general_admin": 36585000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 83945000, "depreciation_amortisation": 14255000, "ebitda": 98200000, "interest_expense": 8175000, "interest_income": null, "other_non_operating": null, "pretax_income": 75770000, "tax_provision": 14253000, "effective_tax_rate": null, "net_income": 61517000, "net_income_continuing_ops": 61517000, "net_income_to_common": 61517000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 412926000, "short_term_investments": 0, "net_receivables": 194834000, "inventory": 502332000, "other_current_assets": null, "total_current_assets": 1142672000, "net_ppe": null, "goodwill": 206875000, "intangible_assets": 291551000, "goodwill_and_intangibles": 498426000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1290495000, "total_assets": 2433167000, "short_term_debt": 130564000, "accounts_payable": 248200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 508816000, "long_term_debt": 498127000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1069789000, "total_liabilities": 1578605000, "total_debt": 628691000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 894024000, "total_equity": 854562000, "shares_outstanding": 35301750, "operating_cash_flow": 287468000, "stock_based_compensation": 3865000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16527999, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16527999, "dividends_paid": 28833000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -29743000, "free_cash_flow": 303995999, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "83945000", "ebitda": "98200000", "netIncome": "61517000", "grossProfit": "411025000", "depreciation": "None", "totalRevenue": "859712000", "costOfRevenue": "448687000", "interestIncome": "2395000", "incomeBeforeTax": "75770000", "interestExpense": "8175000", "operatingIncome": "83200000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "14253000", "reportedCurrency": "USD", "netInterestIncome": "-5780000", "nonInterestIncome": "None", "operatingExpenses": "327825000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "448687000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14255000", "sellingGeneralAndAdministrative": "36585000", "netIncomeFromContinuingOperations": "61517000" }, "balance": { "goodwill": "206875000", "inventory": "502332000", "commonStock": "360000", "currentDebt": "None", "investments": "None", "totalAssets": "2433167000", "longTermDebt": "498127000", "shortTermDebt": "130564000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "291551000", "reportedCurrency": "USD", "retainedEarnings": "894024000", "totalLiabilities": "1578605000", "otherCurrentAssets": "32580000", "totalCurrentAssets": "1142672000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "194834000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1290495000", "currentAccountsPayable": "248200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "758089000", "shortLongTermDebtTotal": "1130194000", "totalShareholderEquity": "854562000", "capitalLeaseObligations": "632067000", "otherCurrentLiabilities": "101777000", "totalCurrentLiabilities": "508816000", "otherNonCurrentLiabilities": "31949000", "totalNonCurrentLiabilities": "1069789000", "cashAndShortTermInvestments": "412926000", "commonStockSharesOutstanding": "35301750", "intangibleAssetsExcludingGoodwill": "291551000", "cashAndCashEquivalentsAtCarryingValue": "412926000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61517000", "profitLoss": "None", "dividendPayout": "28833000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "109399000", "operatingCashflow": "287468000", "capitalExpenditures": "16527999", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-29743000", "cashflowFromInvestment": "-16527999", "stockBasedCompensation": "3865000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28833000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-10000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14667000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "income_statement": { "revenue": 758464000, "cost_of_revenue": 402450000, "gross_profit": 356014000, "ebit": 78111000, "ebitda": 92538000, "pretax_income": 70730000, "tax_provision": 12410000, "net_income": 58320000, "net_income_to_common": 58320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 175536000, "total_current_assets": 1071510000, "total_assets": 2378385000, "short_term_debt": 132229000, "long_term_debt": 497930000, "total_debt": 630159000, "total_liabilities": 1549045000, "total_equity": 829340000, "shares_outstanding": 35301750, "goodwill_and_intangibles": 531877000 }, "cash_flow": { "operating_cash_flow": -80372000, "capital_expenditure": 15322000, "free_cash_flow": -65050000, "dividends_paid": 28835000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243608, "ticker_id": 856, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "78111000", "ebitda": "92538000", "netIncome": "58320000", "grossProfit": "356014000", "depreciation": "None", "totalRevenue": "758464000", "costOfRevenue": "402450000", "interestIncome": "2370000", "incomeBeforeTax": "70730000", "interestExpense": "7381000", "operatingIncome": "77040000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "12410000", "reportedCurrency": "USD", "netInterestIncome": "-5011000", "nonInterestIncome": "None", "operatingExpenses": "278974000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "402450000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14427000", "sellingGeneralAndAdministrative": "284714000", "netIncomeFromContinuingOperations": "58320000" }, "balance": { "goodwill": "209384000", "inventory": "607384000", "commonStock": "360000", "currentDebt": "None", "investments": "None", "totalAssets": "2378385000", "longTermDebt": "497930000", "shortTermDebt": "132229000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "322493000", "reportedCurrency": "USD", "retainedEarnings": "861341000", "totalLiabilities": "1549045000", "otherCurrentAssets": "41577000", "totalCurrentAssets": "1071510000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "247013000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1306875000", "currentAccountsPayable": "273909000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "742538000", "shortLongTermDebtTotal": "1113683000", "totalShareholderEquity": "829340000", "capitalLeaseObligations": "615753000", "otherCurrentLiabilities": "41721000", "totalCurrentLiabilities": "484108000", "otherNonCurrentLiabilities": "32504000", "totalNonCurrentLiabilities": "1064937000", "cashAndShortTermInvestments": "175536000", "commonStockSharesOutstanding": "35301750", "intangibleAssetsExcludingGoodwill": "322493000", "cashAndCashEquivalentsAtCarryingValue": "175536000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58320000", "profitLoss": "None", "dividendPayout": "28835000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-12466000", "operatingCashflow": "-80372000", "capitalExpenditures": "15322000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45716000", "cashflowFromInvestment": "-15322000", "stockBasedCompensation": "4686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28835000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16748000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14427000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 758464000, "cost_of_revenue": 402450000, "gross_profit": 356014000, "research_and_development": null, "selling_general_admin": 284714000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 78111000, "depreciation_amortisation": 14427000, "ebitda": 92538000, "interest_expense": 7381000, "interest_income": null, "other_non_operating": null, "pretax_income": 70730000, "tax_provision": 12410000, "effective_tax_rate": null, "net_income": 58320000, "net_income_continuing_ops": 58320000, "net_income_to_common": 58320000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 175536000, "short_term_investments": null, "net_receivables": 247013000, "inventory": 607384000, "other_current_assets": null, "total_current_assets": 1071510000, "net_ppe": null, "goodwill": 209384000, "intangible_assets": 322493000, "goodwill_and_intangibles": 531877000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1306875000, "total_assets": 2378385000, "short_term_debt": 132229000, "accounts_payable": 273909000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 484108000, "long_term_debt": 497930000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1064937000, "total_liabilities": 1549045000, "total_debt": 630159000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 861341000, "total_equity": 829340000, "shares_outstanding": 35301750, "operating_cash_flow": -80372000, "stock_based_compensation": 4686000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15322000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -15322000, "dividends_paid": 28835000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45716000, "free_cash_flow": -65050000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "78111000", "ebitda": "92538000", "netIncome": "58320000", "grossProfit": "356014000", "depreciation": "None", "totalRevenue": "758464000", "costOfRevenue": "402450000", "interestIncome": "2370000", "incomeBeforeTax": "70730000", "interestExpense": "7381000", "operatingIncome": "77040000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "12410000", "reportedCurrency": "USD", "netInterestIncome": "-5011000", "nonInterestIncome": "None", "operatingExpenses": "278974000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "402450000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14427000", "sellingGeneralAndAdministrative": "284714000", "netIncomeFromContinuingOperations": "58320000" }, "balance": { "goodwill": "209384000", "inventory": "607384000", "commonStock": "360000", "currentDebt": "None", "investments": "None", "totalAssets": "2378385000", "longTermDebt": "497930000", "shortTermDebt": "132229000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "322493000", "reportedCurrency": "USD", "retainedEarnings": "861341000", "totalLiabilities": "1549045000", "otherCurrentAssets": "41577000", "totalCurrentAssets": "1071510000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "247013000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1306875000", "currentAccountsPayable": "273909000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "742538000", "shortLongTermDebtTotal": "1113683000", "totalShareholderEquity": "829340000", "capitalLeaseObligations": "615753000", "otherCurrentLiabilities": "41721000", "totalCurrentLiabilities": "484108000", "otherNonCurrentLiabilities": "32504000", "totalNonCurrentLiabilities": "1064937000", "cashAndShortTermInvestments": "175536000", "commonStockSharesOutstanding": "35301750", "intangibleAssetsExcludingGoodwill": "322493000", "cashAndCashEquivalentsAtCarryingValue": "175536000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "58320000", "profitLoss": "None", "dividendPayout": "28835000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-12466000", "operatingCashflow": "-80372000", "capitalExpenditures": "15322000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45716000", "cashflowFromInvestment": "-15322000", "stockBasedCompensation": "4686000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28835000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-16748000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14427000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "income_statement": { "revenue": 564434000, "cost_of_revenue": 281497000, "gross_profit": 282937000, "ebit": 42234000, "ebitda": 56644000, "pretax_income": 34364000, "tax_provision": 6725000, "net_income": 27639000, "net_income_to_common": 27639000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 316646000, "total_current_assets": 1102386000, "total_assets": 2355517000, "short_term_debt": 128952000, "long_term_debt": 497735000, "total_debt": 626687000, "total_liabilities": 1543767000, "total_equity": 811750000, "shares_outstanding": 35688890, "goodwill_and_intangibles": 532569000 }, "cash_flow": { "operating_cash_flow": 117242000, "capital_expenditure": 12298000, "free_cash_flow": 129540000, "dividends_paid": 29172000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243609, "ticker_id": 856, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "42234000", "ebitda": "56644000", "netIncome": "27639000", "grossProfit": "282937000", "depreciation": "None", "totalRevenue": "564434000", "costOfRevenue": "281497000", "interestIncome": "3186000", "incomeBeforeTax": "34364000", "interestExpense": "7870000", "operatingIncome": "39452000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6725000", "reportedCurrency": "USD", "netInterestIncome": "-4684000", "nonInterestIncome": "None", "operatingExpenses": "243485000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "281497000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14410000", "sellingGeneralAndAdministrative": "247489000", "netIncomeFromContinuingOperations": "27639000" }, "balance": { "goodwill": "209086000", "inventory": "599295000", "commonStock": "363000", "currentDebt": "None", "investments": "None", "totalAssets": "2355517000", "longTermDebt": "497735000", "shortTermDebt": "128952000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "323483000", "reportedCurrency": "USD", "retainedEarnings": "844201000", "totalLiabilities": "1543767000", "otherCurrentAssets": "54085000", "totalCurrentAssets": "1102386000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132360000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1253131000", "currentAccountsPayable": "313796000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1063262000", "totalShareholderEquity": "811750000", "capitalLeaseObligations": "565527000", "otherCurrentLiabilities": "52740000", "totalCurrentLiabilities": "527643000", "otherNonCurrentLiabilities": "32904000", "totalNonCurrentLiabilities": "1016124000", "cashAndShortTermInvestments": "316646000", "commonStockSharesOutstanding": "35688890", "intangibleAssetsExcludingGoodwill": "323483000", "cashAndCashEquivalentsAtCarryingValue": "316646000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27639000", "profitLoss": "None", "dividendPayout": "29172000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-131841000", "operatingCashflow": "117242000", "capitalExpenditures": "12298000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54009000", "cashflowFromInvestment": "-12298000", "stockBasedCompensation": "4120000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29172000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24779000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14410000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 564434000, "cost_of_revenue": 281497000, "gross_profit": 282937000, "research_and_development": null, "selling_general_admin": 247489000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 42234000, "depreciation_amortisation": 14410000, "ebitda": 56644000, "interest_expense": 7870000, "interest_income": null, "other_non_operating": null, "pretax_income": 34364000, "tax_provision": 6725000, "effective_tax_rate": null, "net_income": 27639000, "net_income_continuing_ops": 27639000, "net_income_to_common": 27639000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 316646000, "short_term_investments": null, "net_receivables": 132360000, "inventory": 599295000, "other_current_assets": null, "total_current_assets": 1102386000, "net_ppe": null, "goodwill": 209086000, "intangible_assets": 323483000, "goodwill_and_intangibles": 532569000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1253131000, "total_assets": 2355517000, "short_term_debt": 128952000, "accounts_payable": 313796000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 527643000, "long_term_debt": 497735000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1016124000, "total_liabilities": 1543767000, "total_debt": 626687000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 844201000, "total_equity": 811750000, "shares_outstanding": 35688890, "operating_cash_flow": 117242000, "stock_based_compensation": 4120000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12298000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12298000, "dividends_paid": 29172000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -54009000, "free_cash_flow": 129540000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "42234000", "ebitda": "56644000", "netIncome": "27639000", "grossProfit": "282937000", "depreciation": "None", "totalRevenue": "564434000", "costOfRevenue": "281497000", "interestIncome": "3186000", "incomeBeforeTax": "34364000", "interestExpense": "7870000", "operatingIncome": "39452000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "6725000", "reportedCurrency": "USD", "netInterestIncome": "-4684000", "nonInterestIncome": "None", "operatingExpenses": "243485000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "281497000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14410000", "sellingGeneralAndAdministrative": "247489000", "netIncomeFromContinuingOperations": "27639000" }, "balance": { "goodwill": "209086000", "inventory": "599295000", "commonStock": "363000", "currentDebt": "None", "investments": "None", "totalAssets": "2355517000", "longTermDebt": "497735000", "shortTermDebt": "128952000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "323483000", "reportedCurrency": "USD", "retainedEarnings": "844201000", "totalLiabilities": "1543767000", "otherCurrentAssets": "54085000", "totalCurrentAssets": "1102386000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132360000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1253131000", "currentAccountsPayable": "313796000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1063262000", "totalShareholderEquity": "811750000", "capitalLeaseObligations": "565527000", "otherCurrentLiabilities": "52740000", "totalCurrentLiabilities": "527643000", "otherNonCurrentLiabilities": "32904000", "totalNonCurrentLiabilities": "1016124000", "cashAndShortTermInvestments": "316646000", "commonStockSharesOutstanding": "35688890", "intangibleAssetsExcludingGoodwill": "323483000", "cashAndCashEquivalentsAtCarryingValue": "316646000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "27639000", "profitLoss": "None", "dividendPayout": "29172000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-131841000", "operatingCashflow": "117242000", "capitalExpenditures": "12298000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-54009000", "cashflowFromInvestment": "-12298000", "stockBasedCompensation": "4120000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29172000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24779000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14410000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "income_statement": { "revenue": 661492000, "cost_of_revenue": 346302000, "gross_profit": 315190000, "ebit": 57850000, "ebitda": 72684000, "pretax_income": 49945000, "tax_provision": 11912000, "net_income": 38033000, "net_income_to_common": 38033000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 267575000, "total_current_assets": 1016787000, "total_assets": 2285518000, "short_term_debt": 133190000, "long_term_debt": 497543000, "total_debt": 630733000, "total_liabilities": 1444165000, "total_equity": 841353000, "shares_outstanding": 35864583, "goodwill_and_intangibles": 534257000 }, "cash_flow": { "operating_cash_flow": -25551000, "capital_expenditure": 12017000, "free_cash_flow": -13534000, "dividends_paid": 29338000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243610, "ticker_id": 856, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57850000", "ebitda": "72684000", "netIncome": "38033000", "grossProfit": "315190000", "depreciation": "None", "totalRevenue": "661492000", "costOfRevenue": "346302000", "interestIncome": "3089000", "incomeBeforeTax": "49945000", "interestExpense": "7905000", "operatingIncome": "49819000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "11912000", "reportedCurrency": "USD", "netInterestIncome": "-4816000", "nonInterestIncome": "None", "operatingExpenses": "265371000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "346302000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14834000", "sellingGeneralAndAdministrative": "265371000", "netIncomeFromContinuingOperations": "38033000" }, "balance": { "goodwill": "209733000", "inventory": "473362000", "commonStock": "366000", "currentDebt": "None", "investments": "None", "totalAssets": "2285518000", "longTermDebt": "497543000", "shortTermDebt": "133190000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "324524000", "reportedCurrency": "USD", "retainedEarnings": "866654000", "totalLiabilities": "1444165000", "otherCurrentAssets": "51775000", "totalCurrentAssets": "1016787000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "224075000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1268731000", "currentAccountsPayable": "191406000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1075108000", "totalShareholderEquity": "841353000", "capitalLeaseObligations": "577565000", "otherCurrentLiabilities": "44444000", "totalCurrentLiabilities": "418957000", "otherNonCurrentLiabilities": "35200000", "totalNonCurrentLiabilities": "1025208000", "cashAndShortTermInvestments": "267575000", "commonStockSharesOutstanding": "35864583", "intangibleAssetsExcludingGoodwill": "324524000", "cashAndCashEquivalentsAtCarryingValue": "267575000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38033000", "profitLoss": "None", "dividendPayout": "29338000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "61039000", "operatingCashflow": "-25551000", "capitalExpenditures": "12017000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45348000", "cashflowFromInvestment": "-12017000", "stockBasedCompensation": "5170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29338000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14834000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 661492000, "cost_of_revenue": 346302000, "gross_profit": 315190000, "research_and_development": null, "selling_general_admin": 265371000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57850000, "depreciation_amortisation": 14834000, "ebitda": 72684000, "interest_expense": 7905000, "interest_income": null, "other_non_operating": null, "pretax_income": 49945000, "tax_provision": 11912000, "effective_tax_rate": null, "net_income": 38033000, "net_income_continuing_ops": 38033000, "net_income_to_common": 38033000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 267575000, "short_term_investments": null, "net_receivables": 224075000, "inventory": 473362000, "other_current_assets": null, "total_current_assets": 1016787000, "net_ppe": null, "goodwill": 209733000, "intangible_assets": 324524000, "goodwill_and_intangibles": 534257000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1268731000, "total_assets": 2285518000, "short_term_debt": 133190000, "accounts_payable": 191406000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 418957000, "long_term_debt": 497543000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1025208000, "total_liabilities": 1444165000, "total_debt": 630733000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 866654000, "total_equity": 841353000, "shares_outstanding": 35864583, "operating_cash_flow": -25551000, "stock_based_compensation": 5170000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12017000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12017000, "dividends_paid": 29338000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -45348000, "free_cash_flow": -13534000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57850000", "ebitda": "72684000", "netIncome": "38033000", "grossProfit": "315190000", "depreciation": "None", "totalRevenue": "661492000", "costOfRevenue": "346302000", "interestIncome": "3089000", "incomeBeforeTax": "49945000", "interestExpense": "7905000", "operatingIncome": "49819000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "11912000", "reportedCurrency": "USD", "netInterestIncome": "-4816000", "nonInterestIncome": "None", "operatingExpenses": "265371000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "346302000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "14834000", "sellingGeneralAndAdministrative": "265371000", "netIncomeFromContinuingOperations": "38033000" }, "balance": { "goodwill": "209733000", "inventory": "473362000", "commonStock": "366000", "currentDebt": "None", "investments": "None", "totalAssets": "2285518000", "longTermDebt": "497543000", "shortTermDebt": "133190000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "324524000", "reportedCurrency": "USD", "retainedEarnings": "866654000", "totalLiabilities": "1444165000", "otherCurrentAssets": "51775000", "totalCurrentAssets": "1016787000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "224075000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1268731000", "currentAccountsPayable": "191406000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1075108000", "totalShareholderEquity": "841353000", "capitalLeaseObligations": "577565000", "otherCurrentLiabilities": "44444000", "totalCurrentLiabilities": "418957000", "otherNonCurrentLiabilities": "35200000", "totalNonCurrentLiabilities": "1025208000", "cashAndShortTermInvestments": "267575000", "commonStockSharesOutstanding": "35864583", "intangibleAssetsExcludingGoodwill": "324524000", "cashAndCashEquivalentsAtCarryingValue": "267575000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "38033000", "profitLoss": "None", "dividendPayout": "29338000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "61039000", "operatingCashflow": "-25551000", "capitalExpenditures": "12017000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-45348000", "cashflowFromInvestment": "-12017000", "stockBasedCompensation": "5170000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29338000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8999000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "14834000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "income_statement": { "revenue": 857864000, "cost_of_revenue": 439689000, "gross_profit": 418175000, "ebit": 145583000, "ebitda": 161153000, "pretax_income": 137952000, "tax_provision": 31442000, "net_income": 106510000, "net_income_to_common": 106510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 351213000, "total_current_assets": 1101243000, "total_assets": 2378613000, "short_term_debt": 135369000, "long_term_debt": 497354000, "total_debt": 632723000, "total_liabilities": 1533363000, "total_equity": 845250000, "shares_outstanding": 35995534, "goodwill_and_intangibles": 535961000 }, "cash_flow": { "operating_cash_flow": 323342000, "capital_expenditure": 17390000, "free_cash_flow": 340732000, "dividends_paid": 27502000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243611, "ticker_id": 856, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "145583000", "ebitda": "161153000", "netIncome": "106510000", "grossProfit": "418175000", "depreciation": "None", "totalRevenue": "857864000", "costOfRevenue": "439689000", "interestIncome": "2007000", "incomeBeforeTax": "137952000", "interestExpense": "7631000", "operatingIncome": "136060000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "31442000", "reportedCurrency": "USD", "netInterestIncome": "-5624000", "nonInterestIncome": "None", "operatingExpenses": "282115000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "439689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15570000", "sellingGeneralAndAdministrative": "29452000", "netIncomeFromContinuingOperations": "106510000" }, "balance": { "goodwill": "210537000", "inventory": "537125000", "commonStock": "366000", "currentDebt": "None", "investments": "None", "totalAssets": "2378613000", "longTermDebt": "497354000", "shortTermDebt": "135369000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "325424000", "reportedCurrency": "USD", "retainedEarnings": "868799000", "totalLiabilities": "1533363000", "otherCurrentAssets": "29131000", "totalCurrentAssets": "1101243000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "183774000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1277370000", "currentAccountsPayable": "242149000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1081533000", "totalShareholderEquity": "845250000", "capitalLeaseObligations": "584179000", "otherCurrentLiabilities": "79507000", "totalCurrentLiabilities": "511862000", "otherNonCurrentLiabilities": "33867000", "totalNonCurrentLiabilities": "1021501000", "cashAndShortTermInvestments": "351213000", "commonStockSharesOutstanding": "35995534", "intangibleAssetsExcludingGoodwill": "325424000", "cashAndCashEquivalentsAtCarryingValue": "351213000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104435000", "profitLoss": "None", "dividendPayout": "27502000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "95730000", "operatingCashflow": "323342000", "capitalExpenditures": "17390000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126027000", "cashflowFromInvestment": "-17390000", "stockBasedCompensation": "4551000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27502000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32542000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15570000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 857864000, "cost_of_revenue": 439689000, "gross_profit": 418175000, "research_and_development": null, "selling_general_admin": 29452000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 145583000, "depreciation_amortisation": 15570000, "ebitda": 161153000, "interest_expense": 7631000, "interest_income": null, "other_non_operating": null, "pretax_income": 137952000, "tax_provision": 31442000, "effective_tax_rate": null, "net_income": 106510000, "net_income_continuing_ops": 106510000, "net_income_to_common": 106510000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 351213000, "short_term_investments": null, "net_receivables": 183774000, "inventory": 537125000, "other_current_assets": null, "total_current_assets": 1101243000, "net_ppe": null, "goodwill": 210537000, "intangible_assets": 325424000, "goodwill_and_intangibles": 535961000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1277370000, "total_assets": 2378613000, "short_term_debt": 135369000, "accounts_payable": 242149000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 511862000, "long_term_debt": 497354000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1021501000, "total_liabilities": 1533363000, "total_debt": 632723000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 868799000, "total_equity": 845250000, "shares_outstanding": 35995534, "operating_cash_flow": 323342000, "stock_based_compensation": 4551000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 17390000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17390000, "dividends_paid": 27502000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -126027000, "free_cash_flow": 340732000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "145583000", "ebitda": "161153000", "netIncome": "106510000", "grossProfit": "418175000", "depreciation": "None", "totalRevenue": "857864000", "costOfRevenue": "439689000", "interestIncome": "2007000", "incomeBeforeTax": "137952000", "interestExpense": "7631000", "operatingIncome": "136060000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "31442000", "reportedCurrency": "USD", "netInterestIncome": "-5624000", "nonInterestIncome": "None", "operatingExpenses": "282115000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "439689000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "15570000", "sellingGeneralAndAdministrative": "29452000", "netIncomeFromContinuingOperations": "106510000" }, "balance": { "goodwill": "210537000", "inventory": "537125000", "commonStock": "366000", "currentDebt": "None", "investments": "None", "totalAssets": "2378613000", "longTermDebt": "497354000", "shortTermDebt": "135369000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "325424000", "reportedCurrency": "USD", "retainedEarnings": "868799000", "totalLiabilities": "1533363000", "otherCurrentAssets": "29131000", "totalCurrentAssets": "1101243000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "183774000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1277370000", "currentAccountsPayable": "242149000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1081533000", "totalShareholderEquity": "845250000", "capitalLeaseObligations": "584179000", "otherCurrentLiabilities": "79507000", "totalCurrentLiabilities": "511862000", "otherNonCurrentLiabilities": "33867000", "totalNonCurrentLiabilities": "1021501000", "cashAndShortTermInvestments": "351213000", "commonStockSharesOutstanding": "35995534", "intangibleAssetsExcludingGoodwill": "325424000", "cashAndCashEquivalentsAtCarryingValue": "351213000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "104435000", "profitLoss": "None", "dividendPayout": "27502000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "95730000", "operatingCashflow": "323342000", "capitalExpenditures": "17390000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-126027000", "cashflowFromInvestment": "-17390000", "stockBasedCompensation": "4551000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27502000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-32542000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "15570000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "income_statement": { "revenue": 791651000, "cost_of_revenue": 415254000, "gross_profit": 376397000, "ebit": 96330000, "ebitda": 112367000, "pretax_income": 85372000, "tax_provision": 19245000, "net_income": 66127000, "net_income_to_common": 66127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 169106000, "total_current_assets": 1067886000, "total_assets": 2319806000, "short_term_debt": 135865000, "long_term_debt": 567168000, "total_debt": 703033000, "total_liabilities": 1534495000, "total_equity": 785311000, "shares_outstanding": 36442284, "goodwill_and_intangibles": 535811000 }, "cash_flow": { "operating_cash_flow": -3452000, "capital_expenditure": 16114000, "free_cash_flow": 12662000, "dividends_paid": 27862000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243613, "ticker_id": 856, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "96330000", "ebitda": "112367000", "netIncome": "66127000", "grossProfit": "376397000", "depreciation": "None", "totalRevenue": "791651000", "costOfRevenue": "415254000", "interestIncome": "1064000", "incomeBeforeTax": "85372000", "interestExpense": "8615000", "operatingIncome": "93430000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "19245000", "reportedCurrency": "USD", "netInterestIncome": "-7551000", "nonInterestIncome": "None", "operatingExpenses": "282967000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "415254000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16037000", "sellingGeneralAndAdministrative": "288680000", "netIncomeFromContinuingOperations": "66127000" }, "balance": { "goodwill": "209494000", "inventory": "620669000", "commonStock": "370000", "currentDebt": "None", "investments": "None", "totalAssets": "2319806000", "longTermDebt": "567168000", "shortTermDebt": "135865000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "326317000", "reportedCurrency": "USD", "retainedEarnings": "814083000", "totalLiabilities": "1534495000", "otherCurrentAssets": "37604000", "totalCurrentAssets": "1067886000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "240507000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1251920000", "currentAccountsPayable": "222210000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "686898000", "shortLongTermDebtTotal": "1130313000", "totalShareholderEquity": "785311000", "capitalLeaseObligations": "563145000", "otherCurrentLiabilities": "57530000", "totalCurrentLiabilities": "464197000", "otherNonCurrentLiabilities": "34633000", "totalNonCurrentLiabilities": "1070297999", "cashAndShortTermInvestments": "169106000", "commonStockSharesOutstanding": "36442284", "intangibleAssetsExcludingGoodwill": "326317000", "cashAndCashEquivalentsAtCarryingValue": "169106000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66127000", "profitLoss": "None", "dividendPayout": "27862000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "57173000", "operatingCashflow": "-3452000", "capitalExpenditures": "16114000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14699000", "cashflowFromInvestment": "-16114000", "stockBasedCompensation": "3928000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27862000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27570000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16037000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 791651000, "cost_of_revenue": 415254000, "gross_profit": 376397000, "research_and_development": null, "selling_general_admin": 288680000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 96330000, "depreciation_amortisation": 16037000, "ebitda": 112367000, "interest_expense": 8615000, "interest_income": null, "other_non_operating": null, "pretax_income": 85372000, "tax_provision": 19245000, "effective_tax_rate": null, "net_income": 66127000, "net_income_continuing_ops": 66127000, "net_income_to_common": 66127000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 169106000, "short_term_investments": null, "net_receivables": 240507000, "inventory": 620669000, "other_current_assets": null, "total_current_assets": 1067886000, "net_ppe": null, "goodwill": 209494000, "intangible_assets": 326317000, "goodwill_and_intangibles": 535811000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1251920000, "total_assets": 2319806000, "short_term_debt": 135865000, "accounts_payable": 222210000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 464197000, "long_term_debt": 567168000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1070297999, "total_liabilities": 1534495000, "total_debt": 703033000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 814083000, "total_equity": 785311000, "shares_outstanding": 36442284, "operating_cash_flow": -3452000, "stock_based_compensation": 3928000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16114000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16114000, "dividends_paid": 27862000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14699000, "free_cash_flow": 12662000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "96330000", "ebitda": "112367000", "netIncome": "66127000", "grossProfit": "376397000", "depreciation": "None", "totalRevenue": "791651000", "costOfRevenue": "415254000", "interestIncome": "1064000", "incomeBeforeTax": "85372000", "interestExpense": "8615000", "operatingIncome": "93430000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "19245000", "reportedCurrency": "USD", "netInterestIncome": "-7551000", "nonInterestIncome": "None", "operatingExpenses": "282967000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "415254000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16037000", "sellingGeneralAndAdministrative": "288680000", "netIncomeFromContinuingOperations": "66127000" }, "balance": { "goodwill": "209494000", "inventory": "620669000", "commonStock": "370000", "currentDebt": "None", "investments": "None", "totalAssets": "2319806000", "longTermDebt": "567168000", "shortTermDebt": "135865000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "326317000", "reportedCurrency": "USD", "retainedEarnings": "814083000", "totalLiabilities": "1534495000", "otherCurrentAssets": "37604000", "totalCurrentAssets": "1067886000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "240507000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1251920000", "currentAccountsPayable": "222210000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "686898000", "shortLongTermDebtTotal": "1130313000", "totalShareholderEquity": "785311000", "capitalLeaseObligations": "563145000", "otherCurrentLiabilities": "57530000", "totalCurrentLiabilities": "464197000", "otherNonCurrentLiabilities": "34633000", "totalNonCurrentLiabilities": "1070297999", "cashAndShortTermInvestments": "169106000", "commonStockSharesOutstanding": "36442284", "intangibleAssetsExcludingGoodwill": "326317000", "cashAndCashEquivalentsAtCarryingValue": "169106000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66127000", "profitLoss": "None", "dividendPayout": "27862000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "57173000", "operatingCashflow": "-3452000", "capitalExpenditures": "16114000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "14699000", "cashflowFromInvestment": "-16114000", "stockBasedCompensation": "3928000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27862000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-27570000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16037000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "income_statement": { "revenue": 600199000, "cost_of_revenue": 308303000, "gross_profit": 291896000, "ebit": 39333000, "ebitda": 56127000, "pretax_income": 31250000, "tax_provision": 7383000, "net_income": 23867000, "net_income_to_common": 23867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 174503000, "total_current_assets": 1045371000, "total_assets": 2288471000, "short_term_debt": 137473000, "long_term_debt": 496984000, "total_debt": 634457000, "total_liabilities": 1513462000, "total_equity": 775009000, "shares_outstanding": 36824617, "goodwill_and_intangibles": 537786000 }, "cash_flow": { "operating_cash_flow": 167045000, "capital_expenditure": 12529000, "free_cash_flow": 179574000, "dividends_paid": 28158000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 243614, "ticker_id": 856, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:29:56.273358+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "39333000", "ebitda": "56127000", "netIncome": "23867000", "grossProfit": "291896000", "depreciation": "None", "totalRevenue": "600199000", "costOfRevenue": "308303000", "interestIncome": "7078000", "incomeBeforeTax": "31250000", "interestExpense": "8083000", "operatingIncome": "37561000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "7383000", "reportedCurrency": "USD", "netInterestIncome": "-7078000", "nonInterestIncome": "None", "operatingExpenses": "254335000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1772000", "costofGoodsAndServicesSold": "308303000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16794000", "sellingGeneralAndAdministrative": "258676000", "netIncomeFromContinuingOperations": "23867000" }, "balance": { "goodwill": "210517000", "inventory": "681573000", "commonStock": "374000", "currentDebt": "None", "investments": "None", "totalAssets": "2288471000", "longTermDebt": "496984000", "shortTermDebt": "137473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "327269000", "reportedCurrency": "USD", "retainedEarnings": "799598000", "totalLiabilities": "1513462000", "otherCurrentAssets": "56616000", "totalCurrentAssets": "1045371000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132679000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1243100000", "currentAccountsPayable": "281333000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "178100000", "shortLongTermDebtTotal": "1055262000", "totalShareholderEquity": "775009000", "capitalLeaseObligations": "558278000", "otherCurrentLiabilities": "58013999", "totalCurrentLiabilities": "517535999", "otherNonCurrentLiabilities": "420805000", "totalNonCurrentLiabilities": "995926000", "cashAndShortTermInvestments": "174503000", "commonStockSharesOutstanding": "36824617", "intangibleAssetsExcludingGoodwill": "327269000", "cashAndCashEquivalentsAtCarryingValue": "174503000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23867000", "profitLoss": "None", "dividendPayout": "28158000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-64130000", "operatingCashflow": "167045000", "capitalExpenditures": "12529000", "changeInReceivables": "92369000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-138555000", "cashflowFromInvestment": "-12529000", "stockBasedCompensation": "6641000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28158000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15961000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30336000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16794000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 600199000, "cost_of_revenue": 308303000, "gross_profit": 291896000, "research_and_development": null, "selling_general_admin": 258676000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 39333000, "depreciation_amortisation": 16794000, "ebitda": 56127000, "interest_expense": 8083000, "interest_income": null, "other_non_operating": null, "pretax_income": 31250000, "tax_provision": 7383000, "effective_tax_rate": null, "net_income": 23867000, "net_income_continuing_ops": 23867000, "net_income_to_common": 23867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 174503000, "short_term_investments": null, "net_receivables": 132679000, "inventory": 681573000, "other_current_assets": null, "total_current_assets": 1045371000, "net_ppe": null, "goodwill": 210517000, "intangible_assets": 327269000, "goodwill_and_intangibles": 537786000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1243100000, "total_assets": 2288471000, "short_term_debt": 137473000, "accounts_payable": 281333000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 517535999, "long_term_debt": 496984000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 995926000, "total_liabilities": 1513462000, "total_debt": 634457000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 799598000, "total_equity": 775009000, "shares_outstanding": 36824617, "operating_cash_flow": 167045000, "stock_based_compensation": 6641000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12529000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12529000, "dividends_paid": 28158000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -138555000, "free_cash_flow": 179574000, "net_change_in_cash": 15961000 }, "raw_data": { "income": { "ebit": "39333000", "ebitda": "56127000", "netIncome": "23867000", "grossProfit": "291896000", "depreciation": "None", "totalRevenue": "600199000", "costOfRevenue": "308303000", "interestIncome": "7078000", "incomeBeforeTax": "31250000", "interestExpense": "8083000", "operatingIncome": "37561000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "7383000", "reportedCurrency": "USD", "netInterestIncome": "-7078000", "nonInterestIncome": "None", "operatingExpenses": "254335000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1772000", "costofGoodsAndServicesSold": "308303000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "16794000", "sellingGeneralAndAdministrative": "258676000", "netIncomeFromContinuingOperations": "23867000" }, "balance": { "goodwill": "210517000", "inventory": "681573000", "commonStock": "374000", "currentDebt": "None", "investments": "None", "totalAssets": "2288471000", "longTermDebt": "496984000", "shortTermDebt": "137473000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "327269000", "reportedCurrency": "USD", "retainedEarnings": "799598000", "totalLiabilities": "1513462000", "otherCurrentAssets": "56616000", "totalCurrentAssets": "1045371000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "132679000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1243100000", "currentAccountsPayable": "281333000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "178100000", "shortLongTermDebtTotal": "1055262000", "totalShareholderEquity": "775009000", "capitalLeaseObligations": "558278000", "otherCurrentLiabilities": "58013999", "totalCurrentLiabilities": "517535999", "otherNonCurrentLiabilities": "420805000", "totalNonCurrentLiabilities": "995926000", "cashAndShortTermInvestments": "174503000", "commonStockSharesOutstanding": "36824617", "intangibleAssetsExcludingGoodwill": "327269000", "cashAndCashEquivalentsAtCarryingValue": "174503000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "23867000", "profitLoss": "None", "dividendPayout": "28158000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "-64130000", "operatingCashflow": "167045000", "capitalExpenditures": "12529000", "changeInReceivables": "92369000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-138555000", "cashflowFromInvestment": "-12529000", "stockBasedCompensation": "6641000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "28158000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "15961000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-30336000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "16794000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "trending_value", "name": "Trending Value", "slug": "trending-value", "group": "multi_factor", "page_url": "/factors/trending-value/", "rank_field": "trending_value_rank" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "vc2_cheapest", "name": "VC2 Cheapest Decile", "slug": "vc2-cheapest", "group": "value", "page_url": "/factors/vc2-cheapest/", "rank_field": "vc2_score" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "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" }, { "key": "small_cap_value", "name": "Small Cap Value", "slug": "small-cap-value", "group": "universe", "page_url": "/factors/small-cap-value/", "rank_field": "-value_percentile" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 8, "quarterly_financial_periods": 12, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }