{ "ticker": { "uuid": "dabe0b45-65cf-445d-80d7-ce8a0410a9ea", "symbol": "LCII", "name": "LCI Industries", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Recreational Vehicles", "page_url": "https://sharemaestro.com/factors/ticker/dabe0b45-65cf-445d-80d7-ce8a0410a9ea/", "api_url": "https://sharemaestro.com/factors/api/tickers/dabe0b45-65cf-445d-80d7-ce8a0410a9ea/" }, "ticker_metadata": { "id": 2460, "uuid": "dabe0b45-65cf-445d-80d7-ce8a0410a9ea", "symbol": "LCII", "name": "LCI Industries", "asset_type": "equity", "market_cap": 2728199000, "stock_exchange_id": 3, "industry": "Recreational Vehicles", "sector": "Consumer Cyclical", "description": "LCI Industries manufactures and supplies components to recreational vehicle (RV) manufacturers and adjacent industries in the United States and internationally. The company is headquartered in Elkhart, Indiana.", "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": "dabe0b45-65cf-445d-80d7-ce8a0410a9ea", "symbol": "LCII", "name": "LCI Industries", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Recreational Vehicles", "page_url": "https://sharemaestro.com/factors/ticker/dabe0b45-65cf-445d-80d7-ce8a0410a9ea/", "api_url": "https://sharemaestro.com/factors/api/tickers/dabe0b45-65cf-445d-80d7-ce8a0410a9ea/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.81, "value": 0.8, "quality": 0.31, "momentum": 0.7, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 94.26, "market_cap": 2289104100, "pe_ratio": 9.3045, "earnings_yield": 0.1075, "ebitda_to_ev": 0.1334, "shareholder_yield": 0.0492, "roe": 0.1773, "piotroski_f_score": 8, "momentum_12_1": 0.3731, "volatility_252d": 0.3541 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "alphavantage", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T06:53:37.189339+00:00", "batch_id": "" }, "size": { "price_close": 94.26, "market_cap": 2289104100, "market_cap_usd": 2289104100, "enterprise_value": 3088206100, "shares_outstanding": 24285000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 9.3045, "pb_ratio": 1.6501, "ptbv_ratio": 6.0053, "ps_ratio": 0.5293, "pcf_ratio": 16.0675, "pfcf_ratio": 11.9951, "ev_ebitda": 7.4955, "ev_ebit": 8.2911, "ev_sales": 0.7141, "ev_fcf": 16.1824, "earnings_yield": 0.1075, "fcf_yield": 0.0618, "price_to_sales": 0.5293, "price_to_book": 1.6501, "price_to_cashflow": 16.0675, "ebitda_to_ev": 0.1334, "sales_yield": 1.4004 }, "yield": { "dividend_yield": 0.0492, "buyback_yield": 0, "shareholder_yield": 0.0492, "debt_paydown_yield": null, "total_yield": 0.0492 }, "quality": { "gross_margin": 0.2474, "operating_margin": 0.0861, "net_margin": 0.0569, "ebitda_margin": 0.0953, "fcf_margin": 0.0441, "roe": 0.1773, "roa": 0.0765, "roic": 0.1361, "roc_greenblatt": null, "asset_turnover": 1.3444, "cash_conversion": 0.7757, "accruals_ratio": 0.0322, "sbc_to_revenue": 0.0052, "piotroski_f_score": 8, "altman_z_score": 3.3968, "earnings_stability_5y": 0.3776, "revenue_stability_5y": 0.2549, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3326, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.3189, "net_debt_to_ebitda": 1.9395, "debt_to_assets": 0.2926, "interest_coverage": 9.3496, "current_ratio": 2.9097, "quick_ratio": 1.1997, "net_debt": 799102000, "local_beta": 0.0015, "volatility_252d": 0.3541, "volatility_60d": 0.8207, "max_drawdown_12m": -0.3881, "risk_adjusted_momentum": 1.0534 }, "growth": { "revenue_growth_1y": 0.1325, "revenue_growth_3y_cagr": -0.0749, "revenue_growth_5y_cagr": 0.0807, "eps_growth_1y": 0.5795, "eps_growth_3y_cagr": -0.2189, "eps_growth_5y_cagr": 0.0351, "fcf_growth_1y": -0.5882, "book_value_growth_1y": 0.007, "revenue_growth": 0.1325, "earnings_growth": 0.5795 }, "momentum": { "price_return_1m": -0.1983, "price_return_3m": -0.2587, "price_return_6m": -0.1615, "price_return_9m": -0.084, "price_return_12m": 0.1007, "price_return_12m_ex1m": 0.3731, "momentum_6m": -0.1615, "momentum_12m": 0.1007, "momentum_12_1": 0.3731, "distance_from_52w_high": -0.3881, "distance_from_52w_low": 0.1439, "relative_strength": 0.0008 }, "raw_ttm": { "revenue_ttm": 4324761000, "gross_profit_ttm": 1069964000, "ebit_ttm": 372471000, "ebitda_ttm": 412010000, "net_income_ttm": 246022000, "eps_diluted_ttm": 10.1306, "operating_cash_flow_ttm": 142468000, "capital_expenditure_ttm": 48369000, "fcf_ttm": 190837000, "dividends_paid_ttm": 112717000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 39838000, "cash_and_equivalents": 142237000, "total_current_assets": 1419891000, "total_current_liabilities": 487978000, "net_ppe": null, "total_assets": 3216796000, "total_debt": 941339000, "total_equity": 1387215000, "net_working_capital": 838325000, "book_value_per_share": 57.1223, "retained_earnings": 1314108000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 381181000, "tangible_book_per_share": 15.6961 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 17, "rank_pb": 43, "rank_ptbv": 72, "rank_ps": 15, "rank_pcf": 68, "rank_ev_ebitda": 23, "rank_ev_ebit": 35, "rank_earnings_yield": 17, "rank_fcf_yield": 61, "rank_dividend_yield": 15, "rank_shareholder_yield": 15, "rank_total_yield": 16, "rank_roe": 23, "rank_roc": 50, "rank_roic": 27, "rank_gross_margin": 77, "rank_fcf_margin": 81, "rank_piotroski": 8, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 69, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 52 }, "composites": { "value_composite": 20, "quality_composite": 69, "momentum_composite": 30, "growth_composite": 21, "yield_composite": 10, "svqf_composite": 9, "vc1_composite": 15, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 19, "quality_value_composite": 0.498, "os_score": 0.81, "value_percentile": 0.8, "quality_percentile": 0.31, "momentum_percentile": 0.7, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": 51, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 13, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 4425, "ticker_id": 2460, "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": "2026-06-07T06:53:37.189339+00:00", "batch_id": "", "os_score_delta": null, "price_close": 94.26, "market_cap": 2289104100, "market_cap_usd": 2289104100, "enterprise_value": 3088206100, "shares_outstanding": 24285000, "fx_rate_to_usd": null, "pe_ratio": 9.30446911, "pb_ratio": 1.65014371, "ptbv_ratio": 6.00529434, "ps_ratio": 0.52930187, "pcf_ratio": 16.06749656, "pfcf_ratio": 11.99507485, "ev_ebitda": 7.49546395, "ev_ebit": 8.29113166, "ev_sales": 0.71407555, "ev_fcf": 16.18242846, "earnings_yield": 0.10747523, "fcf_yield": 0.06179542, "dividend_yield": 0.04924066, "buyback_yield": 0, "shareholder_yield": 0.04924066, "debt_paydown_yield": null, "total_yield": 0.04924066, "gross_margin": 0.24740419, "operating_margin": 0.08612522, "net_margin": 0.05688684, "ebitda_margin": 0.09526769, "fcf_margin": 0.0441266, "roe": 0.17734958, "roa": 0.07648045, "roic": 0.13614191, "roc_greenblatt": null, "asset_turnover": 1.34443123, "cash_conversion": 0.77569079, "accruals_ratio": 0.03219166, "sbc_to_revenue": 0.00521069, "debt_to_equity": 1.31888784, "net_debt_to_ebitda": 1.93952089, "debt_to_assets": 0.29263248, "interest_coverage": 9.34964105, "current_ratio": 2.90974388, "quick_ratio": 1.19972212, "net_debt": 799102000, "revenue_growth_1y": 0.13250134, "revenue_growth_3y_cagr": -0.0749396, "revenue_growth_5y_cagr": 0.08071049, "eps_growth_1y": 0.57949409, "eps_growth_3y_cagr": -0.21887208, "eps_growth_5y_cagr": 0.03508027, "fcf_growth_1y": -0.58819772, "book_value_growth_1y": 0.00695412, "piotroski_f_score": 8, "altman_z_score": 3.39679726, "earnings_stability_5y": 0.377611, "revenue_stability_5y": 0.254935, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.198331, "price_return_3m": -0.25867553, "price_return_6m": -0.16150055, "price_return_9m": -0.0839935, "price_return_12m": 0.10073359, "price_return_12m_ex1m": 0.37305246, "distance_from_52w_high": -0.38813504, "distance_from_52w_low": 0.14387512, "relative_strength": 0.00077001, "local_beta": 0.0015, "volatility_252d": 0.354134, "volatility_60d": 0.820721, "max_drawdown_12m": -0.38813504, "revenue_ttm": 4324761000, "gross_profit_ttm": 1069964000, "ebit_ttm": 372471000, "ebitda_ttm": 412010000, "net_income_ttm": 246022000, "eps_diluted_ttm": 10.13061561, "operating_cash_flow_ttm": 142468000, "capital_expenditure_ttm": 48369000, "fcf_ttm": 190837000, "dividends_paid_ttm": 112717000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 39838000, "cash_and_equivalents": 142237000, "total_current_assets": 1419891000, "total_current_liabilities": 487978000, "net_ppe": null, "total_assets": 3216796000, "total_debt": 941339000, "total_equity": 1387215000, "net_working_capital": 838325000, "book_value_per_share": 57.12229771, "retained_earnings": 1314108000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 381181000, "tangible_book_per_share": 15.69614989, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 17, "rank_pb": 43, "rank_ptbv": 72, "rank_ps": 15, "rank_pcf": 68, "rank_ev_ebitda": 23, "rank_ev_ebit": 35, "rank_earnings_yield": 17, "rank_fcf_yield": 61, "rank_dividend_yield": 15, "rank_shareholder_yield": 15, "rank_total_yield": 16, "rank_roe": 23, "rank_roc": 50, "rank_roic": 27, "rank_gross_margin": 77, "rank_fcf_margin": 81, "rank_piotroski": 8, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 69, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 52, "value_composite": 20, "quality_composite": 69, "momentum_composite": 30, "growth_composite": 21, "yield_composite": 10, "svqf_composite": 9, "vc1_composite": 15, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 51, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 13, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 94.26, "os": 0.81, "value": 0.8, "quality": 0.31, "momentum": 0.7, "confidence": 1, "coverage": 1, "pe_ratio": 9.3045, "earnings_yield": 0.1075, "shareholder_yield": 0.0492, "roe": 0.1773, "momentum_12_1": 0.3731, "complete_fields": { "id": 4425, "ticker_id": 2460, "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": "2026-06-07T06:53:37.189339+00:00", "batch_id": "", "os_score_delta": null, "price_close": 94.26, "market_cap": 2289104100, "market_cap_usd": 2289104100, "enterprise_value": 3088206100, "shares_outstanding": 24285000, "fx_rate_to_usd": null, "pe_ratio": 9.30446911, "pb_ratio": 1.65014371, "ptbv_ratio": 6.00529434, "ps_ratio": 0.52930187, "pcf_ratio": 16.06749656, "pfcf_ratio": 11.99507485, "ev_ebitda": 7.49546395, "ev_ebit": 8.29113166, "ev_sales": 0.71407555, "ev_fcf": 16.18242846, "earnings_yield": 0.10747523, "fcf_yield": 0.06179542, "dividend_yield": 0.04924066, "buyback_yield": 0, "shareholder_yield": 0.04924066, "debt_paydown_yield": null, "total_yield": 0.04924066, "gross_margin": 0.24740419, "operating_margin": 0.08612522, "net_margin": 0.05688684, "ebitda_margin": 0.09526769, "fcf_margin": 0.0441266, "roe": 0.17734958, "roa": 0.07648045, "roic": 0.13614191, "roc_greenblatt": null, "asset_turnover": 1.34443123, "cash_conversion": 0.77569079, "accruals_ratio": 0.03219166, "sbc_to_revenue": 0.00521069, "debt_to_equity": 1.31888784, "net_debt_to_ebitda": 1.93952089, "debt_to_assets": 0.29263248, "interest_coverage": 9.34964105, "current_ratio": 2.90974388, "quick_ratio": 1.19972212, "net_debt": 799102000, "revenue_growth_1y": 0.13250134, "revenue_growth_3y_cagr": -0.0749396, "revenue_growth_5y_cagr": 0.08071049, "eps_growth_1y": 0.57949409, "eps_growth_3y_cagr": -0.21887208, "eps_growth_5y_cagr": 0.03508027, "fcf_growth_1y": -0.58819772, "book_value_growth_1y": 0.00695412, "piotroski_f_score": 8, "altman_z_score": 3.39679726, "earnings_stability_5y": 0.377611, "revenue_stability_5y": 0.254935, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.198331, "price_return_3m": -0.25867553, "price_return_6m": -0.16150055, "price_return_9m": -0.0839935, "price_return_12m": 0.10073359, "price_return_12m_ex1m": 0.37305246, "distance_from_52w_high": -0.38813504, "distance_from_52w_low": 0.14387512, "relative_strength": 0.00077001, "local_beta": 0.0015, "volatility_252d": 0.354134, "volatility_60d": 0.820721, "max_drawdown_12m": -0.38813504, "revenue_ttm": 4324761000, "gross_profit_ttm": 1069964000, "ebit_ttm": 372471000, "ebitda_ttm": 412010000, "net_income_ttm": 246022000, "eps_diluted_ttm": 10.13061561, "operating_cash_flow_ttm": 142468000, "capital_expenditure_ttm": 48369000, "fcf_ttm": 190837000, "dividends_paid_ttm": 112717000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 39838000, "cash_and_equivalents": 142237000, "total_current_assets": 1419891000, "total_current_liabilities": 487978000, "net_ppe": null, "total_assets": 3216796000, "total_debt": 941339000, "total_equity": 1387215000, "net_working_capital": 838325000, "book_value_per_share": 57.12229771, "retained_earnings": 1314108000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 381181000, "tangible_book_per_share": 15.69614989, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 17, "rank_pb": 43, "rank_ptbv": 72, "rank_ps": 15, "rank_pcf": 68, "rank_ev_ebitda": 23, "rank_ev_ebit": 35, "rank_earnings_yield": 17, "rank_fcf_yield": 61, "rank_dividend_yield": 15, "rank_shareholder_yield": 15, "rank_total_yield": 16, "rank_roe": 23, "rank_roc": 50, "rank_roic": 27, "rank_gross_margin": 77, "rank_fcf_margin": 81, "rank_piotroski": 8, "rank_accruals": 92, "rank_sue": 50, "rank_eps_growth_1y": 21, "rank_eps_growth_5y": 69, "rank_revenue_growth_1y": 33, "rank_momentum_12m": 55, "rank_momentum_12m_ex1m": 31, "rank_relative_strength": 52, "value_composite": 20, "quality_composite": 69, "momentum_composite": 30, "growth_composite": 21, "yield_composite": 10, "svqf_composite": 9, "vc1_composite": 15, "vc2_composite": 11, "vc3_composite": 11, "trending_value_composite": null, "overall_composite": 19, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": 51, "tiny_titans_rank": null, "all_cap_buyback_rank": 20, "small_cap_core_rank": 13, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "income_statement": { "revenue": 4122017000, "cost_of_revenue": 3141722000, "gross_profit": 980295000, "ebit": 290779000, "ebitda": 412010000, "pretax_income": 255069000, "tax_provision": 66819000, "net_income": 188250000, "net_income_to_common": 188250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 222615000, "total_current_assets": 1349686000, "total_assets": 3175987000, "short_term_debt": 47857000, "long_term_debt": 941502000, "total_debt": 989359000, "total_liabilities": 1815154000, "total_equity": 1360833000, "shares_outstanding": 24855000, "goodwill_and_intangibles": 1024751000 }, "cash_flow": { "operating_cash_flow": 330976000, "capital_expenditure": 52644000, "free_cash_flow": 383620000, "dividends_paid": 114043000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288517, "ticker_id": 2460, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "290779000", "ebitda": "412010000", "netIncome": "188250000", "grossProfit": "980295000", "depreciation": "None", "totalRevenue": "4122017000", "costOfRevenue": "3141722000", "interestIncome": "None", "incomeBeforeTax": "255069000", "interestExpense": "35710000", "operatingIncome": "279922000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "66819000", "reportedCurrency": "USD", "netInterestIncome": "-35710000", "nonInterestIncome": "None", "operatingExpenses": "700373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3141722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121231000", "sellingGeneralAndAdministrative": "495313000", "netIncomeFromContinuingOperations": "188250000" }, "balance": { "goodwill": "622183000", "inventory": "809094000", "commonStock": "289000", "currentDebt": "None", "investments": "None", "totalAssets": "3175987000", "longTermDebt": "941502000", "shortTermDebt": "47857000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "402568000", "reportedCurrency": "USD", "retainedEarnings": "1279657000", "totalLiabilities": "1815154000", "otherCurrentAssets": "74552000", "totalCurrentAssets": "1349686000", "currentLongTermDebt": "3683000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "243425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1826301000", "currentAccountsPayable": "202257000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1235406000", "totalShareholderEquity": "1360833000", "capitalLeaseObligations": "290221000", "otherCurrentLiabilities": "223253000", "totalCurrentLiabilities": "473367000", "otherNonCurrentLiabilities": "126743000", "totalNonCurrentLiabilities": "1341787000", "cashAndShortTermInvestments": "222615000", "commonStockSharesOutstanding": "24855000", "intangibleAssetsExcludingGoodwill": "402568000", "cashAndCashEquivalentsAtCarryingValue": "222615000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "188250000", "profitLoss": "None", "dividendPayout": "114043000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-35008000", "operatingCashflow": "330976000", "capitalExpenditures": "52644000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125491000", "cashflowFromInvestment": "-147067000", "stockBasedCompensation": "22689000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "114043000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-128571000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121231000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4122017000, "cost_of_revenue": 3141722000, "gross_profit": 980295000, "research_and_development": null, "selling_general_admin": 495313000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 290779000, "depreciation_amortisation": 121231000, "ebitda": 412010000, "interest_expense": 35710000, "interest_income": null, "other_non_operating": null, "pretax_income": 255069000, "tax_provision": 66819000, "effective_tax_rate": null, "net_income": 188250000, "net_income_continuing_ops": 188250000, "net_income_to_common": 188250000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 222615000, "short_term_investments": null, "net_receivables": 243425000, "inventory": 809094000, "other_current_assets": null, "total_current_assets": 1349686000, "net_ppe": null, "goodwill": 622183000, "intangible_assets": 402568000, "goodwill_and_intangibles": 1024751000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1826301000, "total_assets": 3175987000, "short_term_debt": 47857000, "accounts_payable": 202257000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 473367000, "long_term_debt": 941502000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1341787000, "total_liabilities": 1815154000, "total_debt": 989359000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1279657000, "total_equity": 1360833000, "shares_outstanding": 24855000, "operating_cash_flow": 330976000, "stock_based_compensation": 22689000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 52644000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -147067000, "dividends_paid": 114043000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -125491000, "free_cash_flow": 383620000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "290779000", "ebitda": "412010000", "netIncome": "188250000", "grossProfit": "980295000", "depreciation": "None", "totalRevenue": "4122017000", "costOfRevenue": "3141722000", "interestIncome": "None", "incomeBeforeTax": "255069000", "interestExpense": "35710000", "operatingIncome": "279922000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "66819000", "reportedCurrency": "USD", "netInterestIncome": "-35710000", "nonInterestIncome": "None", "operatingExpenses": "700373000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3141722000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "121231000", "sellingGeneralAndAdministrative": "495313000", "netIncomeFromContinuingOperations": "188250000" }, "balance": { "goodwill": "622183000", "inventory": "809094000", "commonStock": "289000", "currentDebt": "None", "investments": "None", "totalAssets": "3175987000", "longTermDebt": "941502000", "shortTermDebt": "47857000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "402568000", "reportedCurrency": "USD", "retainedEarnings": "1279657000", "totalLiabilities": "1815154000", "otherCurrentAssets": "74552000", "totalCurrentAssets": "1349686000", "currentLongTermDebt": "3683000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "243425000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1826301000", "currentAccountsPayable": "202257000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1235406000", "totalShareholderEquity": "1360833000", "capitalLeaseObligations": "290221000", "otherCurrentLiabilities": "223253000", "totalCurrentLiabilities": "473367000", "otherNonCurrentLiabilities": "126743000", "totalNonCurrentLiabilities": "1341787000", "cashAndShortTermInvestments": "222615000", "commonStockSharesOutstanding": "24855000", "intangibleAssetsExcludingGoodwill": "402568000", "cashAndCashEquivalentsAtCarryingValue": "222615000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "188250000", "profitLoss": "None", "dividendPayout": "114043000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-35008000", "operatingCashflow": "330976000", "capitalExpenditures": "52644000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-125491000", "cashflowFromInvestment": "-147067000", "stockBasedCompensation": "22689000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "114043000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-128571000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "121231000", "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": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "income_statement": { "revenue": 3741208000, "cost_of_revenue": 2861493000, "gross_profit": 879715000, "ebit": 218237000, "ebitda": 343930000, "pretax_income": 189338000, "tax_provision": 46471000, "net_income": 142867000, "net_income_to_common": 142867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165756000, "total_current_assets": 1160238000, "total_assets": 2894739000, "short_term_debt": 39094000, "long_term_debt": 756830000, "total_debt": 795924000, "total_liabilities": 1507853000, "total_equity": 1386886000, "shares_outstanding": 25507000, "goodwill_and_intangibles": 977791000 }, "cash_flow": { "operating_cash_flow": 370284000, "capital_expenditure": 42333000, "free_cash_flow": 412617000, "dividends_paid": 109471000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288522, "ticker_id": 2460, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "218237000", "ebitda": "343930000", "netIncome": "142867000", "grossProfit": "879715000", "depreciation": "None", "totalRevenue": "3741208000", "costOfRevenue": "2861493000", "interestIncome": "None", "incomeBeforeTax": "189338000", "interestExpense": "28899000", "operatingIncome": "218237000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "46471000", "reportedCurrency": "USD", "netInterestIncome": "-28899000", "nonInterestIncome": "None", "operatingExpenses": "661478000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2861493000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125693000", "sellingGeneralAndAdministrative": "393273000", "netIncomeFromContinuingOperations": "142867000" }, "balance": { "goodwill": "585773000", "inventory": "736604000", "commonStock": "288000", "currentDebt": "None", "investments": "None", "totalAssets": "2894739000", "longTermDebt": "756830000", "shortTermDebt": "39094000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "392018000", "reportedCurrency": "USD", "retainedEarnings": "1208096000", "totalLiabilities": "1507853000", "otherCurrentAssets": "58318000", "totalCurrentAssets": "1160238000", "currentLongTermDebt": "423000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "199560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1734501000", "currentAccountsPayable": "187684000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "995853000", "totalShareholderEquity": "1386886000", "capitalLeaseObligations": "238600000", "otherCurrentLiabilities": "185275000", "totalCurrentLiabilities": "412053000", "otherNonCurrentLiabilities": "112931000", "totalNonCurrentLiabilities": "1095800000", "cashAndShortTermInvestments": "165756000", "commonStockSharesOutstanding": "25507000", "intangibleAssetsExcludingGoodwill": "392018000", "cashAndCashEquivalentsAtCarryingValue": "165756000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142867000", "profitLoss": "None", "dividendPayout": "109471000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "46335000", "operatingCashflow": "370284000", "capitalExpenditures": "42333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-208221000", "cashflowFromInvestment": "-61098000", "stockBasedCompensation": "18653000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109471000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9159000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125693000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3741208000, "cost_of_revenue": 2861493000, "gross_profit": 879715000, "research_and_development": 21000000, "selling_general_admin": 393273000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 218237000, "depreciation_amortisation": 125693000, "ebitda": 343930000, "interest_expense": 28899000, "interest_income": null, "other_non_operating": null, "pretax_income": 189338000, "tax_provision": 46471000, "effective_tax_rate": null, "net_income": 142867000, "net_income_continuing_ops": 142867000, "net_income_to_common": 142867000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165756000, "short_term_investments": null, "net_receivables": 199560000, "inventory": 736604000, "other_current_assets": null, "total_current_assets": 1160238000, "net_ppe": null, "goodwill": 585773000, "intangible_assets": 392018000, "goodwill_and_intangibles": 977791000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1734501000, "total_assets": 2894739000, "short_term_debt": 39094000, "accounts_payable": 187684000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 412053000, "long_term_debt": 756830000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1095800000, "total_liabilities": 1507853000, "total_debt": 795924000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1208096000, "total_equity": 1386886000, "shares_outstanding": 25507000, "operating_cash_flow": 370284000, "stock_based_compensation": 18653000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 42333000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -61098000, "dividends_paid": 109471000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -208221000, "free_cash_flow": 412617000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "218237000", "ebitda": "343930000", "netIncome": "142867000", "grossProfit": "879715000", "depreciation": "None", "totalRevenue": "3741208000", "costOfRevenue": "2861493000", "interestIncome": "None", "incomeBeforeTax": "189338000", "interestExpense": "28899000", "operatingIncome": "218237000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "46471000", "reportedCurrency": "USD", "netInterestIncome": "-28899000", "nonInterestIncome": "None", "operatingExpenses": "661478000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2861493000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125693000", "sellingGeneralAndAdministrative": "393273000", "netIncomeFromContinuingOperations": "142867000" }, "balance": { "goodwill": "585773000", "inventory": "736604000", "commonStock": "288000", "currentDebt": "None", "investments": "None", "totalAssets": "2894739000", "longTermDebt": "756830000", "shortTermDebt": "39094000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "392018000", "reportedCurrency": "USD", "retainedEarnings": "1208096000", "totalLiabilities": "1507853000", "otherCurrentAssets": "58318000", "totalCurrentAssets": "1160238000", "currentLongTermDebt": "423000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "199560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1734501000", "currentAccountsPayable": "187684000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "995853000", "totalShareholderEquity": "1386886000", "capitalLeaseObligations": "238600000", "otherCurrentLiabilities": "185275000", "totalCurrentLiabilities": "412053000", "otherNonCurrentLiabilities": "112931000", "totalNonCurrentLiabilities": "1095800000", "cashAndShortTermInvestments": "165756000", "commonStockSharesOutstanding": "25507000", "intangibleAssetsExcludingGoodwill": "392018000", "cashAndCashEquivalentsAtCarryingValue": "165756000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "142867000", "profitLoss": "None", "dividendPayout": "109471000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "46335000", "operatingCashflow": "370284000", "capitalExpenditures": "42333000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-208221000", "cashflowFromInvestment": "-61098000", "stockBasedCompensation": "18653000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "109471000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9159000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125693000", "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": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "income_statement": { "revenue": 3784808000, "cost_of_revenue": 3008618000, "gross_profit": 776190000, "ebit": 123428000, "ebitda": 255196000, "pretax_income": 83004000, "tax_provision": 18809000, "net_income": 64194999, "net_income_to_common": 64194999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66157000, "total_current_assets": 1116870000, "total_assets": 2959319000, "short_term_debt": 36858000, "long_term_debt": 846834000, "total_debt": 883692000, "total_liabilities": 1604283000, "total_equity": 1355036000, "shares_outstanding": 25436000, "goodwill_and_intangibles": 1038309000 }, "cash_flow": { "operating_cash_flow": 527229000, "capital_expenditure": 62209000, "free_cash_flow": 589438000, "dividends_paid": 106336000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288527, "ticker_id": 2460, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "123428000", "ebitda": "255196000", "netIncome": "64194999", "grossProfit": "776190000", "depreciation": "None", "totalRevenue": "3784808000", "costOfRevenue": "3008618000", "interestIncome": "None", "incomeBeforeTax": "83004000", "interestExpense": "40424000", "operatingIncome": "123428000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "18809000", "reportedCurrency": "USD", "netInterestIncome": "-39188000", "nonInterestIncome": "None", "operatingExpenses": "652762000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3008618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131768000", "sellingGeneralAndAdministrative": "373138000", "netIncomeFromContinuingOperations": "49443000" }, "balance": { "goodwill": "589550000", "inventory": "768407000", "commonStock": "287000", "currentDebt": "None", "investments": "None", "totalAssets": "2959319000", "longTermDebt": "846834000", "shortTermDebt": "36858000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "448759000", "reportedCurrency": "USD", "retainedEarnings": "1177034000", "totalLiabilities": "1604283000", "otherCurrentAssets": "67599000", "totalCurrentAssets": "1116870000", "currentLongTermDebt": "589000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "214707000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1842449000", "currentAccountsPayable": "183697000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1106372000", "totalShareholderEquity": "1355036000", "capitalLeaseObligations": "258949000", "otherCurrentLiabilities": "174437000", "totalCurrentLiabilities": "394992000", "otherNonCurrentLiabilities": "107432000", "totalNonCurrentLiabilities": "1209291000", "cashAndShortTermInvestments": "66157000", "commonStockSharesOutstanding": "25436000", "intangibleAssetsExcludingGoodwill": "448759000", "cashAndCashEquivalentsAtCarryingValue": "66157000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64195000", "profitLoss": "None", "dividendPayout": "106336000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "235347000", "operatingCashflow": "527229000", "capitalExpenditures": "62209000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-426184000", "cashflowFromInvestment": "-83748000", "stockBasedCompensation": "18229000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106336000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9628000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131768000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3784808000, "cost_of_revenue": 3008618000, "gross_profit": 776190000, "research_and_development": 20000000, "selling_general_admin": 373138000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 123428000, "depreciation_amortisation": 131768000, "ebitda": 255196000, "interest_expense": 40424000, "interest_income": null, "other_non_operating": null, "pretax_income": 83004000, "tax_provision": 18809000, "effective_tax_rate": null, "net_income": 64194999, "net_income_continuing_ops": 49443000, "net_income_to_common": 64194999, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66157000, "short_term_investments": null, "net_receivables": 214707000, "inventory": 768407000, "other_current_assets": null, "total_current_assets": 1116870000, "net_ppe": null, "goodwill": 589550000, "intangible_assets": 448759000, "goodwill_and_intangibles": 1038309000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1842449000, "total_assets": 2959319000, "short_term_debt": 36858000, "accounts_payable": 183697000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 394992000, "long_term_debt": 846834000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1209291000, "total_liabilities": 1604283000, "total_debt": 883692000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1177034000, "total_equity": 1355036000, "shares_outstanding": 25436000, "operating_cash_flow": 527229000, "stock_based_compensation": 18229000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 62209000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -83748000, "dividends_paid": 106336000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -426184000, "free_cash_flow": 589438000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "123428000", "ebitda": "255196000", "netIncome": "64194999", "grossProfit": "776190000", "depreciation": "None", "totalRevenue": "3784808000", "costOfRevenue": "3008618000", "interestIncome": "None", "incomeBeforeTax": "83004000", "interestExpense": "40424000", "operatingIncome": "123428000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "18809000", "reportedCurrency": "USD", "netInterestIncome": "-39188000", "nonInterestIncome": "None", "operatingExpenses": "652762000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3008618000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "131768000", "sellingGeneralAndAdministrative": "373138000", "netIncomeFromContinuingOperations": "49443000" }, "balance": { "goodwill": "589550000", "inventory": "768407000", "commonStock": "287000", "currentDebt": "None", "investments": "None", "totalAssets": "2959319000", "longTermDebt": "846834000", "shortTermDebt": "36858000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "448759000", "reportedCurrency": "USD", "retainedEarnings": "1177034000", "totalLiabilities": "1604283000", "otherCurrentAssets": "67599000", "totalCurrentAssets": "1116870000", "currentLongTermDebt": "589000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "214707000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1842449000", "currentAccountsPayable": "183697000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1106372000", "totalShareholderEquity": "1355036000", "capitalLeaseObligations": "258949000", "otherCurrentLiabilities": "174437000", "totalCurrentLiabilities": "394992000", "otherNonCurrentLiabilities": "107432000", "totalNonCurrentLiabilities": "1209291000", "cashAndShortTermInvestments": "66157000", "commonStockSharesOutstanding": "25436000", "intangibleAssetsExcludingGoodwill": "448759000", "cashAndCashEquivalentsAtCarryingValue": "66157000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64195000", "profitLoss": "None", "dividendPayout": "106336000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "235347000", "operatingCashflow": "527229000", "capitalExpenditures": "62209000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-426184000", "cashflowFromInvestment": "-83748000", "stockBasedCompensation": "18229000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "106336000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9628000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "131768000", "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": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "income_statement": { "revenue": 5207143000, "cost_of_revenue": 3933854000, "gross_profit": 1273289000, "ebit": 553028000, "ebitda": 682240000, "pretax_income": 525455000, "tax_provision": 130481000, "net_income": 394974000, "net_income_to_common": 394974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 47499000, "total_current_assets": 1390776000, "total_assets": 3246912000, "short_term_debt": 58533000, "long_term_debt": 1095888000, "total_debt": 1154421000, "total_liabilities": 1865904000, "total_equity": 1381008000, "shares_outstanding": 25514000, "goodwill_and_intangibles": 1070383000 }, "cash_flow": { "operating_cash_flow": 602514000, "capital_expenditure": 130641000, "free_cash_flow": 733155000, "dividends_paid": 102726000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288532, "ticker_id": 2460, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "553028000", "ebitda": "682240000", "netIncome": "394974000", "grossProfit": "1273289000", "depreciation": "None", "totalRevenue": "5207143000", "costOfRevenue": "3933854000", "interestIncome": "None", "incomeBeforeTax": "525455000", "interestExpense": "27573000", "operatingIncome": "553028000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "130481000", "reportedCurrency": "USD", "netInterestIncome": "-27573000", "nonInterestIncome": "None", "operatingExpenses": "720261000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3933854000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129212000", "sellingGeneralAndAdministrative": "426843000", "netIncomeFromContinuingOperations": "394974000" }, "balance": { "goodwill": "567063000", "inventory": "1029705000", "commonStock": "285000", "currentDebt": "None", "investments": "None", "totalAssets": "3246912000", "longTermDebt": "1095888000", "shortTermDebt": "58533000", "treasuryStock": "-82216000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "503320000", "reportedCurrency": "USD", "retainedEarnings": "1221279000", "totalLiabilities": "1865904000", "otherCurrentAssets": "99310000", "totalCurrentAssets": "1390776000", "currentLongTermDebt": "23086000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "214262000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1856136000", "currentAccountsPayable": "143529000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "482185000", "shortLongTermDebtTotal": "1376899000", "totalShareholderEquity": "1381008000", "capitalLeaseObligations": "257925000", "otherCurrentLiabilities": "219238000", "totalCurrentLiabilities": "421300000", "otherNonCurrentLiabilities": "95658000", "totalNonCurrentLiabilities": "1444604000", "cashAndShortTermInvestments": "47499000", "commonStockSharesOutstanding": "25514000", "intangibleAssetsExcludingGoodwill": "503320000", "cashAndCashEquivalentsAtCarryingValue": "47499000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "394974000", "profitLoss": "None", "dividendPayout": "102726000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "117419000", "operatingCashflow": "602514000", "capitalExpenditures": "130641000", "changeInReceivables": "115706000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-374871000", "cashflowFromInvestment": "-241790000", "stockBasedCompensation": "23695000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102726000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-14147000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24054000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129212000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 5207143000, "cost_of_revenue": 3933854000, "gross_profit": 1273289000, "research_and_development": 26000000, "selling_general_admin": 426843000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 553028000, "depreciation_amortisation": 129212000, "ebitda": 682240000, "interest_expense": 27573000, "interest_income": null, "other_non_operating": null, "pretax_income": 525455000, "tax_provision": 130481000, "effective_tax_rate": null, "net_income": 394974000, "net_income_continuing_ops": 394974000, "net_income_to_common": 394974000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 47499000, "short_term_investments": null, "net_receivables": 214262000, "inventory": 1029705000, "other_current_assets": null, "total_current_assets": 1390776000, "net_ppe": null, "goodwill": 567063000, "intangible_assets": 503320000, "goodwill_and_intangibles": 1070383000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1856136000, "total_assets": 3246912000, "short_term_debt": 58533000, "accounts_payable": 143529000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 421300000, "long_term_debt": 1095888000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1444604000, "total_liabilities": 1865904000, "total_debt": 1154421000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1221279000, "total_equity": 1381008000, "shares_outstanding": 25514000, "operating_cash_flow": 602514000, "stock_based_compensation": 23695000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 130641000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -241790000, "dividends_paid": 102726000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -374871000, "free_cash_flow": 733155000, "net_change_in_cash": -14147000 }, "raw_data": { "income": { "ebit": "553028000", "ebitda": "682240000", "netIncome": "394974000", "grossProfit": "1273289000", "depreciation": "None", "totalRevenue": "5207143000", "costOfRevenue": "3933854000", "interestIncome": "None", "incomeBeforeTax": "525455000", "interestExpense": "27573000", "operatingIncome": "553028000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "130481000", "reportedCurrency": "USD", "netInterestIncome": "-27573000", "nonInterestIncome": "None", "operatingExpenses": "720261000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "26000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3933854000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "129212000", "sellingGeneralAndAdministrative": "426843000", "netIncomeFromContinuingOperations": "394974000" }, "balance": { "goodwill": "567063000", "inventory": "1029705000", "commonStock": "285000", "currentDebt": "None", "investments": "None", "totalAssets": "3246912000", "longTermDebt": "1095888000", "shortTermDebt": "58533000", "treasuryStock": "-82216000", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "503320000", "reportedCurrency": "USD", "retainedEarnings": "1221279000", "totalLiabilities": "1865904000", "otherCurrentAssets": "99310000", "totalCurrentAssets": "1390776000", "currentLongTermDebt": "23086000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "214262000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1856136000", "currentAccountsPayable": "143529000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "482185000", "shortLongTermDebtTotal": "1376899000", "totalShareholderEquity": "1381008000", "capitalLeaseObligations": "257925000", "otherCurrentLiabilities": "219238000", "totalCurrentLiabilities": "421300000", "otherNonCurrentLiabilities": "95658000", "totalNonCurrentLiabilities": "1444604000", "cashAndShortTermInvestments": "47499000", "commonStockSharesOutstanding": "25514000", "intangibleAssetsExcludingGoodwill": "503320000", "cashAndCashEquivalentsAtCarryingValue": "47499000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "394974000", "profitLoss": "None", "dividendPayout": "102726000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "117419000", "operatingCashflow": "602514000", "capitalExpenditures": "130641000", "changeInReceivables": "115706000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-374871000", "cashflowFromInvestment": "-241790000", "stockBasedCompensation": "23695000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "102726000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-14147000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-24054000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "129212000", "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": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "income_statement": { "revenue": 4472697000, "cost_of_revenue": 3429662000, "gross_profit": 1043035000, "ebit": 400710000, "ebitda": 513030000, "pretax_income": 382044000, "tax_provision": 94305000, "net_income": 287739000, "net_income_to_common": 287739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 62896000, "total_current_assets": 1566885000, "total_assets": 3288094000, "short_term_debt": 101595000, "long_term_debt": 1231959000, "total_debt": 1333554000, "total_liabilities": 2195219000, "total_equity": 1092875000, "shares_outstanding": 25427000, "goodwill_and_intangibles": 1063137000 }, "cash_flow": { "operating_cash_flow": -111573000, "capital_expenditure": 98534000, "free_cash_flow": -13039000, "dividends_paid": 87171000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288537, "ticker_id": 2460, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "400710000", "ebitda": "513030000", "netIncome": "287739000", "grossProfit": "1043035000", "depreciation": "None", "totalRevenue": "4472697000", "costOfRevenue": "3429662000", "interestIncome": "None", "incomeBeforeTax": "382044000", "interestExpense": "16366000", "operatingIncome": "398410000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "94305000", "reportedCurrency": "USD", "netInterestIncome": "-16366000", "nonInterestIncome": "None", "operatingExpenses": "644625000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3429662000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112320000", "sellingGeneralAndAdministrative": "380950000", "netIncomeFromContinuingOperations": "287739000" }, "balance": { "goodwill": "543180000", "inventory": "1095907000", "commonStock": "284000", "currentDebt": "None", "investments": "None", "totalAssets": "3288094000", "longTermDebt": "1231959000", "shortTermDebt": "101595000", "treasuryStock": "-58162000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "519957000", "reportedCurrency": "USD", "retainedEarnings": "930795000", "totalLiabilities": "2195219000", "otherCurrentAssets": "88300000", "totalCurrentAssets": "1566885000", "currentLongTermDebt": "71003000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "319782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1721209000", "currentAccountsPayable": "282183000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "591073000", "shortLongTermDebtTotal": "1476990000", "totalShareholderEquity": "1092875000", "capitalLeaseObligations": "174028000", "otherCurrentLiabilities": "243438000", "totalCurrentLiabilities": "627216000", "otherNonCurrentLiabilities": "149424000", "totalNonCurrentLiabilities": "1568003000", "cashAndShortTermInvestments": "62896000", "commonStockSharesOutstanding": "25427000", "intangibleAssetsExcludingGoodwill": "519957000", "cashAndCashEquivalentsAtCarryingValue": "62896000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "287739000", "profitLoss": "None", "dividendPayout": "87171000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-516692000", "operatingCashflow": "-111573000", "capitalExpenditures": "98534000", "changeInReceivables": "-58843000", "changeInExchangeRate": "None", "cashflowFromFinancing": "404563000", "cashflowFromInvestment": "-281218000", "stockBasedCompensation": "27161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87171000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11772000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "48484000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112320000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4472697000, "cost_of_revenue": 3429662000, "gross_profit": 1043035000, "research_and_development": 17000000, "selling_general_admin": 380950000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 400710000, "depreciation_amortisation": 112320000, "ebitda": 513030000, "interest_expense": 16366000, "interest_income": null, "other_non_operating": null, "pretax_income": 382044000, "tax_provision": 94305000, "effective_tax_rate": null, "net_income": 287739000, "net_income_continuing_ops": 287739000, "net_income_to_common": 287739000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 62896000, "short_term_investments": null, "net_receivables": 319782000, "inventory": 1095907000, "other_current_assets": null, "total_current_assets": 1566885000, "net_ppe": null, "goodwill": 543180000, "intangible_assets": 519957000, "goodwill_and_intangibles": 1063137000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1721209000, "total_assets": 3288094000, "short_term_debt": 101595000, "accounts_payable": 282183000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 627216000, "long_term_debt": 1231959000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1568003000, "total_liabilities": 2195219000, "total_debt": 1333554000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 930795000, "total_equity": 1092875000, "shares_outstanding": 25427000, "operating_cash_flow": -111573000, "stock_based_compensation": 27161000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 98534000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -281218000, "dividends_paid": 87171000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 404563000, "free_cash_flow": -13039000, "net_change_in_cash": 11772000 }, "raw_data": { "income": { "ebit": "400710000", "ebitda": "513030000", "netIncome": "287739000", "grossProfit": "1043035000", "depreciation": "None", "totalRevenue": "4472697000", "costOfRevenue": "3429662000", "interestIncome": "None", "incomeBeforeTax": "382044000", "interestExpense": "16366000", "operatingIncome": "398410000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "94305000", "reportedCurrency": "USD", "netInterestIncome": "-16366000", "nonInterestIncome": "None", "operatingExpenses": "644625000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "17000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "3429662000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "112320000", "sellingGeneralAndAdministrative": "380950000", "netIncomeFromContinuingOperations": "287739000" }, "balance": { "goodwill": "543180000", "inventory": "1095907000", "commonStock": "284000", "currentDebt": "None", "investments": "None", "totalAssets": "3288094000", "longTermDebt": "1231959000", "shortTermDebt": "101595000", "treasuryStock": "-58162000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "519957000", "reportedCurrency": "USD", "retainedEarnings": "930795000", "totalLiabilities": "2195219000", "otherCurrentAssets": "88300000", "totalCurrentAssets": "1566885000", "currentLongTermDebt": "71003000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "319782000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1721209000", "currentAccountsPayable": "282183000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "591073000", "shortLongTermDebtTotal": "1476990000", "totalShareholderEquity": "1092875000", "capitalLeaseObligations": "174028000", "otherCurrentLiabilities": "243438000", "totalCurrentLiabilities": "627216000", "otherNonCurrentLiabilities": "149424000", "totalNonCurrentLiabilities": "1568003000", "cashAndShortTermInvestments": "62896000", "commonStockSharesOutstanding": "25427000", "intangibleAssetsExcludingGoodwill": "519957000", "cashAndCashEquivalentsAtCarryingValue": "62896000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "287739000", "profitLoss": "None", "dividendPayout": "87171000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-516692000", "operatingCashflow": "-111573000", "capitalExpenditures": "98534000", "changeInReceivables": "-58843000", "changeInExchangeRate": "None", "cashflowFromFinancing": "404563000", "cashflowFromInvestment": "-281218000", "stockBasedCompensation": "27161000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87171000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "11772000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "48484000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "112320000", "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": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "income_statement": { "revenue": 2796166000, "cost_of_revenue": 2090076000, "gross_profit": 706090000, "ebit": 222934000, "ebitda": 320914000, "pretax_income": 209481000, "tax_provision": 51041000, "net_income": 158440000, "net_income_to_common": 158440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 51821000, "total_current_assets": 869801000, "total_assets": 2298031000, "short_term_debt": 43263000, "long_term_debt": 720418000, "total_debt": 763681000, "total_liabilities": 1389705000, "total_equity": 908326000, "shares_outstanding": 25255000, "goodwill_and_intangibles": 875613000 }, "cash_flow": { "operating_cash_flow": 231400000, "capital_expenditure": 57346000, "free_cash_flow": 288746000, "dividends_paid": 70401000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288542, "ticker_id": 2460, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "222934000", "ebitda": "320914000", "netIncome": "158440000", "grossProfit": "706090000", "depreciation": "None", "totalRevenue": "2796166000", "costOfRevenue": "2090076000", "interestIncome": "None", "incomeBeforeTax": "209481000", "interestExpense": "13453000", "operatingIncome": "222934000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "51041000", "reportedCurrency": "USD", "netInterestIncome": "-13453000", "nonInterestIncome": "None", "operatingExpenses": "483156000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2090076000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97980000", "sellingGeneralAndAdministrative": "331265000", "netIncomeFromContinuingOperations": "158440000" }, "balance": { "goodwill": "454728000", "inventory": "493899000", "commonStock": "282000", "currentDebt": "None", "investments": "None", "totalAssets": "2298031000", "longTermDebt": "720418000", "shortTermDebt": "43263000", "treasuryStock": "-58162000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "420885000", "reportedCurrency": "USD", "retainedEarnings": "731710000", "totalLiabilities": "1389705000", "otherCurrentAssets": "55456000", "totalCurrentAssets": "869801000", "currentLongTermDebt": "17831000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "268625000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1428230000", "currentAccountsPayable": "184931000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "387218000", "shortLongTermDebtTotal": "846388000", "totalShareholderEquity": "908326000", "capitalLeaseObligations": "108139000", "otherCurrentLiabilities": "188200000", "totalCurrentLiabilities": "416394000", "otherNonCurrentLiabilities": "199060000", "totalNonCurrentLiabilities": "973311000", "cashAndShortTermInvestments": "51821000", "commonStockSharesOutstanding": "25255000", "intangibleAssetsExcludingGoodwill": "420885000", "cashAndCashEquivalentsAtCarryingValue": "51821000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "158440000", "profitLoss": "None", "dividendPayout": "70401000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-86898000", "operatingCashflow": "231400000", "capitalExpenditures": "57346000", "changeInReceivables": "-45028000", "changeInExchangeRate": "None", "cashflowFromFinancing": "14048000", "cashflowFromInvestment": "-232301000", "stockBasedCompensation": "18502000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70401000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13147000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4853000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97980000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2796166000, "cost_of_revenue": 2090076000, "gross_profit": 706090000, "research_and_development": 13000000, "selling_general_admin": 331265000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 222934000, "depreciation_amortisation": 97980000, "ebitda": 320914000, "interest_expense": 13453000, "interest_income": null, "other_non_operating": null, "pretax_income": 209481000, "tax_provision": 51041000, "effective_tax_rate": null, "net_income": 158440000, "net_income_continuing_ops": 158440000, "net_income_to_common": 158440000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 51821000, "short_term_investments": null, "net_receivables": 268625000, "inventory": 493899000, "other_current_assets": null, "total_current_assets": 869801000, "net_ppe": null, "goodwill": 454728000, "intangible_assets": 420885000, "goodwill_and_intangibles": 875613000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1428230000, "total_assets": 2298031000, "short_term_debt": 43263000, "accounts_payable": 184931000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 416394000, "long_term_debt": 720418000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 973311000, "total_liabilities": 1389705000, "total_debt": 763681000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 731710000, "total_equity": 908326000, "shares_outstanding": 25255000, "operating_cash_flow": 231400000, "stock_based_compensation": 18502000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 57346000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -232301000, "dividends_paid": 70401000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 14048000, "free_cash_flow": 288746000, "net_change_in_cash": 13147000 }, "raw_data": { "income": { "ebit": "222934000", "ebitda": "320914000", "netIncome": "158440000", "grossProfit": "706090000", "depreciation": "None", "totalRevenue": "2796166000", "costOfRevenue": "2090076000", "interestIncome": "None", "incomeBeforeTax": "209481000", "interestExpense": "13453000", "operatingIncome": "222934000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "51041000", "reportedCurrency": "USD", "netInterestIncome": "-13453000", "nonInterestIncome": "None", "operatingExpenses": "483156000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "13000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2090076000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "97980000", "sellingGeneralAndAdministrative": "331265000", "netIncomeFromContinuingOperations": "158440000" }, "balance": { "goodwill": "454728000", "inventory": "493899000", "commonStock": "282000", "currentDebt": "None", "investments": "None", "totalAssets": "2298031000", "longTermDebt": "720418000", "shortTermDebt": "43263000", "treasuryStock": "-58162000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "420885000", "reportedCurrency": "USD", "retainedEarnings": "731710000", "totalLiabilities": "1389705000", "otherCurrentAssets": "55456000", "totalCurrentAssets": "869801000", "currentLongTermDebt": "17831000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "268625000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1428230000", "currentAccountsPayable": "184931000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "387218000", "shortLongTermDebtTotal": "846388000", "totalShareholderEquity": "908326000", "capitalLeaseObligations": "108139000", "otherCurrentLiabilities": "188200000", "totalCurrentLiabilities": "416394000", "otherNonCurrentLiabilities": "199060000", "totalNonCurrentLiabilities": "973311000", "cashAndShortTermInvestments": "51821000", "commonStockSharesOutstanding": "25255000", "intangibleAssetsExcludingGoodwill": "420885000", "cashAndCashEquivalentsAtCarryingValue": "51821000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "158440000", "profitLoss": "None", "dividendPayout": "70401000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-86898000", "operatingCashflow": "231400000", "capitalExpenditures": "57346000", "changeInReceivables": "-45028000", "changeInExchangeRate": "None", "cashflowFromFinancing": "14048000", "cashflowFromInvestment": "-232301000", "stockBasedCompensation": "18502000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "70401000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "13147000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-4853000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "97980000", "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": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "income_statement": { "revenue": 2371482000, "cost_of_revenue": 1832280000, "gross_profit": 539202000, "ebit": 198311000, "ebitda": 273669000, "pretax_income": 191414000, "tax_provision": 44905000, "net_income": 146509000, "net_income_to_common": 146509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 35359000, "total_current_assets": 670791000, "total_assets": 1862595000, "short_term_debt": 39576000, "long_term_debt": 612906000, "total_debt": 652482000, "total_liabilities": 1061923000, "total_equity": 800672000, "shares_outstanding": 25093000, "goodwill_and_intangibles": 692540000 }, "cash_flow": { "operating_cash_flow": 269525000, "capital_expenditure": 58202000, "free_cash_flow": 327727000, "dividends_paid": 63813000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288547, "ticker_id": 2460, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "198311000", "ebitda": "273669000", "netIncome": "146509000", "grossProfit": "539202000", "depreciation": "None", "totalRevenue": "2371482000", "costOfRevenue": "1832280000", "interestIncome": "8796000", "incomeBeforeTax": "191414000", "interestExpense": "8796000", "operatingIncome": "200210000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "44905000", "reportedCurrency": "USD", "netInterestIncome": "-8796000", "nonInterestIncome": "None", "operatingExpenses": "338992000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1832280000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75358000", "sellingGeneralAndAdministrative": "232875000", "netIncomeFromContinuingOperations": "146509000" }, "balance": { "goodwill": "351114000", "inventory": "393607000", "commonStock": "281000", "currentDebt": "None", "investments": "None", "totalAssets": "1862595000", "longTermDebt": "612906000", "shortTermDebt": "39576000", "treasuryStock": "-58162000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "341426000", "reportedCurrency": "USD", "retainedEarnings": "644945000", "totalLiabilities": "1061923000", "otherCurrentAssets": "41849000", "totalCurrentAssets": "670791000", "currentLongTermDebt": "17883000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "199976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1191804000", "currentAccountsPayable": "99262000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "366309000", "shortLongTermDebtTotal": "732330000", "totalShareholderEquity": "800672000", "capitalLeaseObligations": "101541000", "otherCurrentLiabilities": "132420000", "totalCurrentLiabilities": "271258000", "otherNonCurrentLiabilities": "142019000", "totalNonCurrentLiabilities": "790665000", "cashAndShortTermInvestments": "35359000", "commonStockSharesOutstanding": "25093000", "intangibleAssetsExcludingGoodwill": "341426000", "cashAndCashEquivalentsAtCarryingValue": "35359000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146509000", "profitLoss": "None", "dividendPayout": "63813000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "57790000", "operatingCashflow": "269525000", "capitalExpenditures": "58202000", "changeInReceivables": "-25452000", "changeInExchangeRate": "None", "cashflowFromFinancing": "254971000", "cashflowFromInvestment": "-503834000", "stockBasedCompensation": "16077000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63813000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20662000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8084000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75358000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2371482000, "cost_of_revenue": 1832280000, "gross_profit": 539202000, "research_and_development": 14000000, "selling_general_admin": 232875000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 198311000, "depreciation_amortisation": 75358000, "ebitda": 273669000, "interest_expense": 8796000, "interest_income": null, "other_non_operating": null, "pretax_income": 191414000, "tax_provision": 44905000, "effective_tax_rate": null, "net_income": 146509000, "net_income_continuing_ops": 146509000, "net_income_to_common": 146509000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 35359000, "short_term_investments": null, "net_receivables": 199976000, "inventory": 393607000, "other_current_assets": null, "total_current_assets": 670791000, "net_ppe": null, "goodwill": 351114000, "intangible_assets": 341426000, "goodwill_and_intangibles": 692540000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1191804000, "total_assets": 1862595000, "short_term_debt": 39576000, "accounts_payable": 99262000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 271258000, "long_term_debt": 612906000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 790665000, "total_liabilities": 1061923000, "total_debt": 652482000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 644945000, "total_equity": 800672000, "shares_outstanding": 25093000, "operating_cash_flow": 269525000, "stock_based_compensation": 16077000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 58202000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -503834000, "dividends_paid": 63813000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 254971000, "free_cash_flow": 327727000, "net_change_in_cash": 20662000 }, "raw_data": { "income": { "ebit": "198311000", "ebitda": "273669000", "netIncome": "146509000", "grossProfit": "539202000", "depreciation": "None", "totalRevenue": "2371482000", "costOfRevenue": "1832280000", "interestIncome": "8796000", "incomeBeforeTax": "191414000", "interestExpense": "8796000", "operatingIncome": "200210000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "44905000", "reportedCurrency": "USD", "netInterestIncome": "-8796000", "nonInterestIncome": "None", "operatingExpenses": "338992000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "14000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1832280000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "75358000", "sellingGeneralAndAdministrative": "232875000", "netIncomeFromContinuingOperations": "146509000" }, "balance": { "goodwill": "351114000", "inventory": "393607000", "commonStock": "281000", "currentDebt": "None", "investments": "None", "totalAssets": "1862595000", "longTermDebt": "612906000", "shortTermDebt": "39576000", "treasuryStock": "-58162000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "341426000", "reportedCurrency": "USD", "retainedEarnings": "644945000", "totalLiabilities": "1061923000", "otherCurrentAssets": "41849000", "totalCurrentAssets": "670791000", "currentLongTermDebt": "17883000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "199976000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1191804000", "currentAccountsPayable": "99262000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "366309000", "shortLongTermDebtTotal": "732330000", "totalShareholderEquity": "800672000", "capitalLeaseObligations": "101541000", "otherCurrentLiabilities": "132420000", "totalCurrentLiabilities": "271258000", "otherNonCurrentLiabilities": "142019000", "totalNonCurrentLiabilities": "790665000", "cashAndShortTermInvestments": "35359000", "commonStockSharesOutstanding": "25093000", "intangibleAssetsExcludingGoodwill": "341426000", "cashAndCashEquivalentsAtCarryingValue": "35359000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "146509000", "profitLoss": "None", "dividendPayout": "63813000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "57790000", "operatingCashflow": "269525000", "capitalExpenditures": "58202000", "changeInReceivables": "-25452000", "changeInExchangeRate": "None", "cashflowFromFinancing": "254971000", "cashflowFromInvestment": "-503834000", "stockBasedCompensation": "16077000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63813000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "20662000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-8084000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "75358000", "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": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "income_statement": { "revenue": 2475807000, "cost_of_revenue": 1955463000, "gross_profit": 520344000, "ebit": 198788000, "ebitda": 266314000, "pretax_income": 192352000, "tax_provision": 43801000, "net_income": 148551000, "net_income_to_common": 148551000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 14928000, "total_current_assets": 526651000, "total_assets": 1243893000, "short_term_debt": 596000, "long_term_debt": 293528000, "total_debt": 294124000, "total_liabilities": 537638000, "total_equity": 706255000, "shares_outstanding": 25463000, "goodwill_and_intangibles": 356510000 }, "cash_flow": { "operating_cash_flow": 156608000, "capital_expenditure": 119827000, "free_cash_flow": 276435000, "dividends_paid": 59270000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288552, "ticker_id": 2460, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "198788000", "ebitda": "266314000", "netIncome": "148551000", "grossProfit": "520344000", "depreciation": "None", "totalRevenue": "2475807000", "costOfRevenue": "1955463000", "interestIncome": "6436000", "incomeBeforeTax": "192352000", "interestExpense": "6436000", "operatingIncome": "198788000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "43801000", "reportedCurrency": "USD", "netInterestIncome": "-6436000", "nonInterestIncome": "None", "operatingExpenses": "321556000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1955463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67526000", "sellingGeneralAndAdministrative": "211829000", "netIncomeFromContinuingOperations": "148551000" }, "balance": { "goodwill": "180168000", "inventory": "340615000", "commonStock": "280000", "currentDebt": "None", "investments": "None", "totalAssets": "1243893000", "longTermDebt": "293528000", "shortTermDebt": "596000", "treasuryStock": "-58162000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "176342000", "reportedCurrency": "USD", "retainedEarnings": "563496000", "totalLiabilities": "537638000", "otherCurrentAssets": "49296000", "totalCurrentAssets": "526651000", "currentLongTermDebt": "596000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "717242000", "currentAccountsPayable": "78354000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "322876000", "shortLongTermDebtTotal": "294124000", "totalShareholderEquity": "706255000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "99228000", "totalCurrentLiabilities": "177582000", "otherNonCurrentLiabilities": "66528000", "totalNonCurrentLiabilities": "360056000", "cashAndShortTermInvestments": "14928000", "commonStockSharesOutstanding": "25463000", "intangibleAssetsExcludingGoodwill": "176342000", "cashAndCashEquivalentsAtCarryingValue": "14928000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148551000", "profitLoss": "None", "dividendPayout": "59270000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-34730000", "operatingCashflow": "156608000", "capitalExpenditures": "119827000", "changeInReceivables": "-11352000", "changeInExchangeRate": "None", "cashflowFromFinancing": "135066000", "cashflowFromInvestment": "-302795000", "stockBasedCompensation": "14065000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59270000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11121000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28695000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67526000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2475807000, "cost_of_revenue": 1955463000, "gross_profit": 520344000, "research_and_development": 16000000, "selling_general_admin": 211829000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 198788000, "depreciation_amortisation": 67526000, "ebitda": 266314000, "interest_expense": 6436000, "interest_income": null, "other_non_operating": null, "pretax_income": 192352000, "tax_provision": 43801000, "effective_tax_rate": null, "net_income": 148551000, "net_income_continuing_ops": 148551000, "net_income_to_common": 148551000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 14928000, "short_term_investments": null, "net_receivables": 121812000, "inventory": 340615000, "other_current_assets": null, "total_current_assets": 526651000, "net_ppe": null, "goodwill": 180168000, "intangible_assets": 176342000, "goodwill_and_intangibles": 356510000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 717242000, "total_assets": 1243893000, "short_term_debt": 596000, "accounts_payable": 78354000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 177582000, "long_term_debt": 293528000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 360056000, "total_liabilities": 537638000, "total_debt": 294124000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 563496000, "total_equity": 706255000, "shares_outstanding": 25463000, "operating_cash_flow": 156608000, "stock_based_compensation": 14065000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 119827000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -302795000, "dividends_paid": 59270000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 135066000, "free_cash_flow": 276435000, "net_change_in_cash": -11121000 }, "raw_data": { "income": { "ebit": "198788000", "ebitda": "266314000", "netIncome": "148551000", "grossProfit": "520344000", "depreciation": "None", "totalRevenue": "2475807000", "costOfRevenue": "1955463000", "interestIncome": "6436000", "incomeBeforeTax": "192352000", "interestExpense": "6436000", "operatingIncome": "198788000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "43801000", "reportedCurrency": "USD", "netInterestIncome": "-6436000", "nonInterestIncome": "None", "operatingExpenses": "321556000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "16000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1955463000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "67526000", "sellingGeneralAndAdministrative": "211829000", "netIncomeFromContinuingOperations": "148551000" }, "balance": { "goodwill": "180168000", "inventory": "340615000", "commonStock": "280000", "currentDebt": "None", "investments": "None", "totalAssets": "1243893000", "longTermDebt": "293528000", "shortTermDebt": "596000", "treasuryStock": "-58162000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "176342000", "reportedCurrency": "USD", "retainedEarnings": "563496000", "totalLiabilities": "537638000", "otherCurrentAssets": "49296000", "totalCurrentAssets": "526651000", "currentLongTermDebt": "596000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "121812000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "717242000", "currentAccountsPayable": "78354000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "322876000", "shortLongTermDebtTotal": "294124000", "totalShareholderEquity": "706255000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "99228000", "totalCurrentLiabilities": "177582000", "otherNonCurrentLiabilities": "66528000", "totalNonCurrentLiabilities": "360056000", "cashAndShortTermInvestments": "14928000", "commonStockSharesOutstanding": "25463000", "intangibleAssetsExcludingGoodwill": "176342000", "cashAndCashEquivalentsAtCarryingValue": "14928000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "148551000", "profitLoss": "None", "dividendPayout": "59270000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-34730000", "operatingCashflow": "156608000", "capitalExpenditures": "119827000", "changeInReceivables": "-11352000", "changeInExchangeRate": "None", "cashflowFromFinancing": "135066000", "cashflowFromInvestment": "-302795000", "stockBasedCompensation": "14065000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "59270000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-11121000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28695000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "67526000", "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": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "income_statement": { "revenue": 1090517000, "cost_of_revenue": 816852000, "gross_profit": 273665000, "ebit": 95159000, "ebitda": null, "pretax_income": 85246000, "tax_provision": null, "net_income": 62947000, "net_income_to_common": 62947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 142237000, "total_current_assets": 1419891000, "total_assets": 3216796000, "short_term_debt": null, "long_term_debt": 941339000, "total_debt": 941339000, "total_liabilities": 1829581000, "total_equity": 1387215000, "shares_outstanding": 24285000, "goodwill_and_intangibles": 1006034000 }, "cash_flow": { "operating_cash_flow": -33459000, "capital_expenditure": 9668000, "free_cash_flow": -23791000, "dividends_paid": 27927000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288515, "ticker_id": 2460, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "62947000", "grossProfit": "273665000", "depreciation": "None", "totalRevenue": "1090517000", "costOfRevenue": "816852000", "interestIncome": "None", "incomeBeforeTax": "85246000", "interestExpense": "9913000", "operatingIncome": "95159000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-9913000", "nonInterestIncome": "None", "operatingExpenses": "995358000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "816852000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "122624000", "netIncomeFromContinuingOperations": "62947000" }, "balance": { "goodwill": "619548000", "inventory": "834453000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3216796000", "longTermDebt": "941339000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "386486000", "reportedCurrency": "USD", "retainedEarnings": "1314108000", "totalLiabilities": "1829581000", "otherCurrentAssets": "67089000", "totalCurrentAssets": "1419891000", "currentLongTermDebt": "3666000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "376112000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1796905000", "currentAccountsPayable": "211530000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1387215000", "capitalLeaseObligations": "290341000", "otherCurrentLiabilities": "92545000", "totalCurrentLiabilities": "487978000", "otherNonCurrentLiabilities": "127207000", "totalNonCurrentLiabilities": "1341603000", "cashAndShortTermInvestments": "142237000", "commonStockSharesOutstanding": "24285000", "intangibleAssetsExcludingGoodwill": "386486000", "cashAndCashEquivalentsAtCarryingValue": "142237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62947000", "profitLoss": "None", "dividendPayout": "27927000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-27282000", "operatingCashflow": "-33459000", "capitalExpenditures": "9668000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35550000", "cashflowFromInvestment": "None", "stockBasedCompensation": "5300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27927000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29798000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1090517000, "cost_of_revenue": 816852000, "gross_profit": 273665000, "research_and_development": null, "selling_general_admin": 122624000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95159000, "depreciation_amortisation": null, "ebitda": null, "interest_expense": 9913000, "interest_income": null, "other_non_operating": null, "pretax_income": 85246000, "tax_provision": null, "effective_tax_rate": null, "net_income": 62947000, "net_income_continuing_ops": 62947000, "net_income_to_common": 62947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 142237000, "short_term_investments": null, "net_receivables": 376112000, "inventory": 834453000, "other_current_assets": null, "total_current_assets": 1419891000, "net_ppe": null, "goodwill": 619548000, "intangible_assets": 386486000, "goodwill_and_intangibles": 1006034000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1796905000, "total_assets": 3216796000, "short_term_debt": null, "accounts_payable": 211530000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 487978000, "long_term_debt": 941339000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1341603000, "total_liabilities": 1829581000, "total_debt": 941339000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1314108000, "total_equity": 1387215000, "shares_outstanding": 24285000, "operating_cash_flow": -33459000, "stock_based_compensation": 5300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9668000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": 27927000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35550000, "free_cash_flow": -23791000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "None", "ebitda": "None", "netIncome": "62947000", "grossProfit": "273665000", "depreciation": "None", "totalRevenue": "1090517000", "costOfRevenue": "816852000", "interestIncome": "None", "incomeBeforeTax": "85246000", "interestExpense": "9913000", "operatingIncome": "95159000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "None", "reportedCurrency": "USD", "netInterestIncome": "-9913000", "nonInterestIncome": "None", "operatingExpenses": "995358000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "816852000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "None", "sellingGeneralAndAdministrative": "122624000", "netIncomeFromContinuingOperations": "62947000" }, "balance": { "goodwill": "619548000", "inventory": "834453000", "commonStock": "None", "currentDebt": "None", "investments": "None", "totalAssets": "3216796000", "longTermDebt": "941339000", "shortTermDebt": "None", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "386486000", "reportedCurrency": "USD", "retainedEarnings": "1314108000", "totalLiabilities": "1829581000", "otherCurrentAssets": "67089000", "totalCurrentAssets": "1419891000", "currentLongTermDebt": "3666000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "376112000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1796905000", "currentAccountsPayable": "211530000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "None", "totalShareholderEquity": "1387215000", "capitalLeaseObligations": "290341000", "otherCurrentLiabilities": "92545000", "totalCurrentLiabilities": "487978000", "otherNonCurrentLiabilities": "127207000", "totalNonCurrentLiabilities": "1341603000", "cashAndShortTermInvestments": "142237000", "commonStockSharesOutstanding": "24285000", "intangibleAssetsExcludingGoodwill": "386486000", "cashAndCashEquivalentsAtCarryingValue": "142237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62947000", "profitLoss": "None", "dividendPayout": "27927000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-27282000", "operatingCashflow": "-33459000", "capitalExpenditures": "9668000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35550000", "cashflowFromInvestment": "None", "stockBasedCompensation": "5300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27927000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29798000", "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": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "income_statement": { "revenue": 1090517000, "cost_of_revenue": 816852000, "gross_profit": 273665000, "ebit": 95159000, "ebitda": 124957000, "pretax_income": 85246000, "tax_provision": 22299000, "net_income": 62947000, "net_income_to_common": 62947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 142237000, "total_current_assets": 1419891000, "total_assets": 3216796000, "short_term_debt": 48649000, "long_term_debt": 941502000, "total_debt": 990151000, "total_liabilities": 1829581000, "total_equity": 1387215000, "shares_outstanding": 24913000, "goodwill_and_intangibles": 1006034000 }, "cash_flow": { "operating_cash_flow": -33459000, "capital_expenditure": 9668000, "free_cash_flow": -23791000, "dividends_paid": 27927000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288516, "ticker_id": 2460, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "95159000", "ebitda": "124957000", "netIncome": "62947000", "grossProfit": "273665000", "depreciation": "None", "totalRevenue": "1090517000", "costOfRevenue": "816852000", "interestIncome": "None", "incomeBeforeTax": "85246000", "interestExpense": "9913000", "operatingIncome": "95159000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22299000", "reportedCurrency": "USD", "netInterestIncome": "-9707000", "nonInterestIncome": "None", "operatingExpenses": "178506000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "816852000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29798000", "sellingGeneralAndAdministrative": "34510000", "netIncomeFromContinuingOperations": "18684000" }, "balance": { "goodwill": "619548000", "inventory": "834453000", "commonStock": "290000", "currentDebt": "None", "investments": "None", "totalAssets": "3216796000", "longTermDebt": "941502000", "shortTermDebt": "48649000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "386486000", "reportedCurrency": "USD", "retainedEarnings": "1314108000", "totalLiabilities": "1829581000", "otherCurrentAssets": "67089000", "totalCurrentAssets": "1419891000", "currentLongTermDebt": "3683000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "376112000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1796905000", "currentAccountsPayable": "211530000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1235346000", "totalShareholderEquity": "1387215000", "capitalLeaseObligations": "290221000", "otherCurrentLiabilities": "227799000", "totalCurrentLiabilities": "487978000", "otherNonCurrentLiabilities": "126743000", "totalNonCurrentLiabilities": "1341603000", "cashAndShortTermInvestments": "142237000", "commonStockSharesOutstanding": "24913000", "intangibleAssetsExcludingGoodwill": "386486000", "cashAndCashEquivalentsAtCarryingValue": "142237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62947000", "profitLoss": "None", "dividendPayout": "27927000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-27282000", "operatingCashflow": "-33459000", "capitalExpenditures": "9668000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35550000", "cashflowFromInvestment": "-9599000", "stockBasedCompensation": "5300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27927000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29798000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1090517000, "cost_of_revenue": 816852000, "gross_profit": 273665000, "research_and_development": null, "selling_general_admin": 34510000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 95159000, "depreciation_amortisation": 29798000, "ebitda": 124957000, "interest_expense": 9913000, "interest_income": null, "other_non_operating": null, "pretax_income": 85246000, "tax_provision": 22299000, "effective_tax_rate": null, "net_income": 62947000, "net_income_continuing_ops": 18684000, "net_income_to_common": 62947000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 142237000, "short_term_investments": null, "net_receivables": 376112000, "inventory": 834453000, "other_current_assets": null, "total_current_assets": 1419891000, "net_ppe": null, "goodwill": 619548000, "intangible_assets": 386486000, "goodwill_and_intangibles": 1006034000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1796905000, "total_assets": 3216796000, "short_term_debt": 48649000, "accounts_payable": 211530000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 487978000, "long_term_debt": 941502000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1341603000, "total_liabilities": 1829581000, "total_debt": 990151000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1314108000, "total_equity": 1387215000, "shares_outstanding": 24913000, "operating_cash_flow": -33459000, "stock_based_compensation": 5300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9668000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9599000, "dividends_paid": 27927000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -35550000, "free_cash_flow": -23791000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "95159000", "ebitda": "124957000", "netIncome": "62947000", "grossProfit": "273665000", "depreciation": "None", "totalRevenue": "1090517000", "costOfRevenue": "816852000", "interestIncome": "None", "incomeBeforeTax": "85246000", "interestExpense": "9913000", "operatingIncome": "95159000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "22299000", "reportedCurrency": "USD", "netInterestIncome": "-9707000", "nonInterestIncome": "None", "operatingExpenses": "178506000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "816852000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29798000", "sellingGeneralAndAdministrative": "34510000", "netIncomeFromContinuingOperations": "18684000" }, "balance": { "goodwill": "619548000", "inventory": "834453000", "commonStock": "290000", "currentDebt": "None", "investments": "None", "totalAssets": "3216796000", "longTermDebt": "941502000", "shortTermDebt": "48649000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "386486000", "reportedCurrency": "USD", "retainedEarnings": "1314108000", "totalLiabilities": "1829581000", "otherCurrentAssets": "67089000", "totalCurrentAssets": "1419891000", "currentLongTermDebt": "3683000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "376112000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1796905000", "currentAccountsPayable": "211530000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1235346000", "totalShareholderEquity": "1387215000", "capitalLeaseObligations": "290221000", "otherCurrentLiabilities": "227799000", "totalCurrentLiabilities": "487978000", "otherNonCurrentLiabilities": "126743000", "totalNonCurrentLiabilities": "1341603000", "cashAndShortTermInvestments": "142237000", "commonStockSharesOutstanding": "24913000", "intangibleAssetsExcludingGoodwill": "386486000", "cashAndCashEquivalentsAtCarryingValue": "142237000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62947000", "profitLoss": "None", "dividendPayout": "27927000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-27282000", "operatingCashflow": "-33459000", "capitalExpenditures": "9668000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-35550000", "cashflowFromInvestment": "-9599000", "stockBasedCompensation": "5300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27927000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "0", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29798000", "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": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "income_statement": { "revenue": 1036477000, "cost_of_revenue": 783864000, "gross_profit": 252613000, "ebit": 94349000, "ebitda": 124834000, "pretax_income": 84026000, "tax_provision": 21533000, "net_income": 62493000, "net_income_to_common": 62493000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 199721000, "total_current_assets": 1369132000, "total_assets": 3168589000, "short_term_debt": 43936000, "long_term_debt": 944167000, "total_debt": 988103000, "total_liabilities": 1806911000, "total_equity": 1361678000, "shares_outstanding": 24466000, "goodwill_and_intangibles": 1030952000 }, "cash_flow": { "operating_cash_flow": 97167000, "capital_expenditure": 16297000, "free_cash_flow": 113464000, "dividends_paid": 27827000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288518, "ticker_id": 2460, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94349000", "ebitda": "124834000", "netIncome": "62493000", "grossProfit": "252613000", "depreciation": "None", "totalRevenue": "1036477000", "costOfRevenue": "783864000", "interestIncome": "None", "incomeBeforeTax": "84026000", "interestExpense": "10323000", "operatingIncome": "75439000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "21533000", "reportedCurrency": "USD", "netInterestIncome": "-10323000", "nonInterestIncome": "None", "operatingExpenses": "177174000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "783864000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30485000", "sellingGeneralAndAdministrative": "177174000", "netIncomeFromContinuingOperations": "62493000" }, "balance": { "goodwill": "620556000", "inventory": "741279000", "commonStock": "289000", "currentDebt": "None", "investments": "None", "totalAssets": "3168589000", "longTermDebt": "944167000", "shortTermDebt": "43936000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "410396000", "reportedCurrency": "USD", "retainedEarnings": "1289467000", "totalLiabilities": "1806911000", "otherCurrentAssets": "64271000", "totalCurrentAssets": "1369132000", "currentLongTermDebt": "3665000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "363861000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1799457000", "currentAccountsPayable": "220735000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1199537000", "totalShareholderEquity": "1361678000", "capitalLeaseObligations": "251705000", "otherCurrentLiabilities": "227505000", "totalCurrentLiabilities": "492176000", "otherNonCurrentLiabilities": "129959000", "totalNonCurrentLiabilities": "1314735000", "cashAndShortTermInvestments": "199721000", "commonStockSharesOutstanding": "24466000", "intangibleAssetsExcludingGoodwill": "410396000", "cashAndCashEquivalentsAtCarryingValue": "199721000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62493000", "profitLoss": "None", "dividendPayout": "27827000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-29801000", "operatingCashflow": "97167000", "capitalExpenditures": "16297000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92114000", "cashflowFromInvestment": "1714000", "stockBasedCompensation": "5919000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27827000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62233000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30485000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1036477000, "cost_of_revenue": 783864000, "gross_profit": 252613000, "research_and_development": null, "selling_general_admin": 177174000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94349000, "depreciation_amortisation": 30485000, "ebitda": 124834000, "interest_expense": 10323000, "interest_income": null, "other_non_operating": null, "pretax_income": 84026000, "tax_provision": 21533000, "effective_tax_rate": null, "net_income": 62493000, "net_income_continuing_ops": 62493000, "net_income_to_common": 62493000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 199721000, "short_term_investments": null, "net_receivables": 363861000, "inventory": 741279000, "other_current_assets": null, "total_current_assets": 1369132000, "net_ppe": null, "goodwill": 620556000, "intangible_assets": 410396000, "goodwill_and_intangibles": 1030952000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1799457000, "total_assets": 3168589000, "short_term_debt": 43936000, "accounts_payable": 220735000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 492176000, "long_term_debt": 944167000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1314735000, "total_liabilities": 1806911000, "total_debt": 988103000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1289467000, "total_equity": 1361678000, "shares_outstanding": 24466000, "operating_cash_flow": 97167000, "stock_based_compensation": 5919000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16297000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 1714000, "dividends_paid": 27827000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -92114000, "free_cash_flow": 113464000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94349000", "ebitda": "124834000", "netIncome": "62493000", "grossProfit": "252613000", "depreciation": "None", "totalRevenue": "1036477000", "costOfRevenue": "783864000", "interestIncome": "None", "incomeBeforeTax": "84026000", "interestExpense": "10323000", "operatingIncome": "75439000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "21533000", "reportedCurrency": "USD", "netInterestIncome": "-10323000", "nonInterestIncome": "None", "operatingExpenses": "177174000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "783864000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30485000", "sellingGeneralAndAdministrative": "177174000", "netIncomeFromContinuingOperations": "62493000" }, "balance": { "goodwill": "620556000", "inventory": "741279000", "commonStock": "289000", "currentDebt": "None", "investments": "None", "totalAssets": "3168589000", "longTermDebt": "944167000", "shortTermDebt": "43936000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "410396000", "reportedCurrency": "USD", "retainedEarnings": "1289467000", "totalLiabilities": "1806911000", "otherCurrentAssets": "64271000", "totalCurrentAssets": "1369132000", "currentLongTermDebt": "3665000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "363861000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1799457000", "currentAccountsPayable": "220735000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1199537000", "totalShareholderEquity": "1361678000", "capitalLeaseObligations": "251705000", "otherCurrentLiabilities": "227505000", "totalCurrentLiabilities": "492176000", "otherNonCurrentLiabilities": "129959000", "totalNonCurrentLiabilities": "1314735000", "cashAndShortTermInvestments": "199721000", "commonStockSharesOutstanding": "24466000", "intangibleAssetsExcludingGoodwill": "410396000", "cashAndCashEquivalentsAtCarryingValue": "199721000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "62493000", "profitLoss": "None", "dividendPayout": "27827000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-29801000", "operatingCashflow": "97167000", "capitalExpenditures": "16297000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92114000", "cashflowFromInvestment": "1714000", "stockBasedCompensation": "5919000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "27827000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-62233000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30485000", "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": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "income_statement": { "revenue": 1107250000, "cost_of_revenue": 837229000, "gross_profit": 270021000, "ebit": 87804000, "ebitda": 118127000, "pretax_income": 78115000, "tax_provision": 20480000, "net_income": 57635000, "net_income_to_common": 57635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 191931000, "total_current_assets": 1358245000, "total_assets": 3174138000, "short_term_debt": 43127000, "long_term_debt": 944313000, "total_debt": 987440000, "total_liabilities": 1789038000, "total_equity": 1385100000, "shares_outstanding": 25157000, "goodwill_and_intangibles": 1041935000 }, "cash_flow": { "operating_cash_flow": 112219000, "capital_expenditure": 12736000, "free_cash_flow": 124955000, "dividends_paid": 29036000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288519, "ticker_id": 2460, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "87804000", "ebitda": "118127000", "netIncome": "57635000", "grossProfit": "270021000", "depreciation": "None", "totalRevenue": "1107250000", "costOfRevenue": "837229000", "interestIncome": "None", "incomeBeforeTax": "78115000", "interestExpense": "9689000", "operatingIncome": "87804000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "20480000", "reportedCurrency": "USD", "netInterestIncome": "-9689000", "nonInterestIncome": "None", "operatingExpenses": "182217000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "837229000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30323000", "sellingGeneralAndAdministrative": "182217000", "netIncomeFromContinuingOperations": "57635000" }, "balance": { "goodwill": "618898000", "inventory": "710288000", "commonStock": "289000", "currentDebt": "None", "investments": "None", "totalAssets": "3174138000", "longTermDebt": "944313000", "shortTermDebt": "43127000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "423037000", "reportedCurrency": "USD", "retainedEarnings": "1255463000", "totalLiabilities": "1789038000", "otherCurrentAssets": "69952000", "totalCurrentAssets": "1358245000", "currentLongTermDebt": "3677000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "386074000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1815893000", "currentAccountsPayable": "228092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1203135000", "totalShareholderEquity": "1385100000", "capitalLeaseObligations": "255145000", "otherCurrentLiabilities": "213079000", "totalCurrentLiabilities": "484298000", "otherNonCurrentLiabilities": "127939000", "totalNonCurrentLiabilities": "1304740000", "cashAndShortTermInvestments": "191931000", "commonStockSharesOutstanding": "25157000", "intangibleAssetsExcludingGoodwill": "423037000", "cashAndCashEquivalentsAtCarryingValue": "191931000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57635000", "profitLoss": "None", "dividendPayout": "29036000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "23856000", "operatingCashflow": "112219000", "capitalExpenditures": "12736000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70973000", "cashflowFromInvestment": "-81310000", "stockBasedCompensation": "6016000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29036000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38083000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30323000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1107250000, "cost_of_revenue": 837229000, "gross_profit": 270021000, "research_and_development": null, "selling_general_admin": 182217000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 87804000, "depreciation_amortisation": 30323000, "ebitda": 118127000, "interest_expense": 9689000, "interest_income": null, "other_non_operating": null, "pretax_income": 78115000, "tax_provision": 20480000, "effective_tax_rate": null, "net_income": 57635000, "net_income_continuing_ops": 57635000, "net_income_to_common": 57635000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 191931000, "short_term_investments": null, "net_receivables": 386074000, "inventory": 710288000, "other_current_assets": null, "total_current_assets": 1358245000, "net_ppe": null, "goodwill": 618898000, "intangible_assets": 423037000, "goodwill_and_intangibles": 1041935000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1815893000, "total_assets": 3174138000, "short_term_debt": 43127000, "accounts_payable": 228092000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 484298000, "long_term_debt": 944313000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1304740000, "total_liabilities": 1789038000, "total_debt": 987440000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1255463000, "total_equity": 1385100000, "shares_outstanding": 25157000, "operating_cash_flow": 112219000, "stock_based_compensation": 6016000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12736000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -81310000, "dividends_paid": 29036000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70973000, "free_cash_flow": 124955000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "87804000", "ebitda": "118127000", "netIncome": "57635000", "grossProfit": "270021000", "depreciation": "None", "totalRevenue": "1107250000", "costOfRevenue": "837229000", "interestIncome": "None", "incomeBeforeTax": "78115000", "interestExpense": "9689000", "operatingIncome": "87804000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "20480000", "reportedCurrency": "USD", "netInterestIncome": "-9689000", "nonInterestIncome": "None", "operatingExpenses": "182217000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "837229000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "30323000", "sellingGeneralAndAdministrative": "182217000", "netIncomeFromContinuingOperations": "57635000" }, "balance": { "goodwill": "618898000", "inventory": "710288000", "commonStock": "289000", "currentDebt": "None", "investments": "None", "totalAssets": "3174138000", "longTermDebt": "944313000", "shortTermDebt": "43127000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "423037000", "reportedCurrency": "USD", "retainedEarnings": "1255463000", "totalLiabilities": "1789038000", "otherCurrentAssets": "69952000", "totalCurrentAssets": "1358245000", "currentLongTermDebt": "3677000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "386074000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1815893000", "currentAccountsPayable": "228092000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1203135000", "totalShareholderEquity": "1385100000", "capitalLeaseObligations": "255145000", "otherCurrentLiabilities": "213079000", "totalCurrentLiabilities": "484298000", "otherNonCurrentLiabilities": "127939000", "totalNonCurrentLiabilities": "1304740000", "cashAndShortTermInvestments": "191931000", "commonStockSharesOutstanding": "25157000", "intangibleAssetsExcludingGoodwill": "423037000", "cashAndCashEquivalentsAtCarryingValue": "191931000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57635000", "profitLoss": "None", "dividendPayout": "29036000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "23856000", "operatingCashflow": "112219000", "capitalExpenditures": "12736000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70973000", "cashflowFromInvestment": "-81310000", "stockBasedCompensation": "6016000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29036000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-38083000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "30323000", "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": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "income_statement": { "revenue": 1045590000, "cost_of_revenue": 793841000, "gross_profit": 251749000, "ebit": 73264000, "ebitda": 102806000, "pretax_income": 67273000, "tax_provision": 17835000, "net_income": 49438000, "net_income_to_common": 49438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 231243000, "total_current_assets": 1367088000, "total_assets": 3099998000, "short_term_debt": 41189000, "long_term_debt": 934632000, "total_debt": 975821000, "total_liabilities": 1733285000, "total_equity": 1366713000, "shares_outstanding": 25426000, "goodwill_and_intangibles": 983759000 }, "cash_flow": { "operating_cash_flow": 42718000, "capital_expenditure": 9038000, "free_cash_flow": 51756000, "dividends_paid": 29352000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288520, "ticker_id": 2460, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "73264000", "ebitda": "102806000", "netIncome": "49438000", "grossProfit": "251749000", "depreciation": "None", "totalRevenue": "1045590000", "costOfRevenue": "793841000", "interestIncome": "None", "incomeBeforeTax": "67273000", "interestExpense": "5991000", "operatingIncome": "81317000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "17835000", "reportedCurrency": "USD", "netInterestIncome": "-5991000", "nonInterestIncome": "None", "operatingExpenses": "170432000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "793841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29542000", "sellingGeneralAndAdministrative": "170432000", "netIncomeFromContinuingOperations": "49438000" }, "balance": { "goodwill": "590204000", "inventory": "717438000", "commonStock": "289000", "currentDebt": "None", "investments": "None", "totalAssets": "3099998000", "longTermDebt": "934632000", "shortTermDebt": "41189000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "393555000", "reportedCurrency": "USD", "retainedEarnings": "1227527000", "totalLiabilities": "1733285000", "otherCurrentAssets": "61269000", "totalCurrentAssets": "1367088000", "currentLongTermDebt": "3646000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "357138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1732910000", "currentAccountsPayable": "220768000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1175587000", "totalShareholderEquity": "1366713000", "capitalLeaseObligations": "237309000", "otherCurrentLiabilities": "199310000", "totalCurrentLiabilities": "461267000", "otherNonCurrentLiabilities": "119904000", "totalNonCurrentLiabilities": "1272018000", "cashAndShortTermInvestments": "231243000", "commonStockSharesOutstanding": "25426000", "intangibleAssetsExcludingGoodwill": "393555000", "cashAndCashEquivalentsAtCarryingValue": "231243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49438000", "profitLoss": "None", "dividendPayout": "29352000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "39121000", "operatingCashflow": "42718000", "capitalExpenditures": "9038000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66871000", "cashflowFromInvestment": "-42040000", "stockBasedCompensation": "4933000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29352000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28255000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29542000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1045590000, "cost_of_revenue": 793841000, "gross_profit": 251749000, "research_and_development": null, "selling_general_admin": 170432000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 73264000, "depreciation_amortisation": 29542000, "ebitda": 102806000, "interest_expense": 5991000, "interest_income": null, "other_non_operating": null, "pretax_income": 67273000, "tax_provision": 17835000, "effective_tax_rate": null, "net_income": 49438000, "net_income_continuing_ops": 49438000, "net_income_to_common": 49438000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 231243000, "short_term_investments": null, "net_receivables": 357138000, "inventory": 717438000, "other_current_assets": null, "total_current_assets": 1367088000, "net_ppe": null, "goodwill": 590204000, "intangible_assets": 393555000, "goodwill_and_intangibles": 983759000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1732910000, "total_assets": 3099998000, "short_term_debt": 41189000, "accounts_payable": 220768000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 461267000, "long_term_debt": 934632000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1272018000, "total_liabilities": 1733285000, "total_debt": 975821000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1227527000, "total_equity": 1366713000, "shares_outstanding": 25426000, "operating_cash_flow": 42718000, "stock_based_compensation": 4933000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 9038000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -42040000, "dividends_paid": 29352000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 66871000, "free_cash_flow": 51756000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "73264000", "ebitda": "102806000", "netIncome": "49438000", "grossProfit": "251749000", "depreciation": "None", "totalRevenue": "1045590000", "costOfRevenue": "793841000", "interestIncome": "None", "incomeBeforeTax": "67273000", "interestExpense": "5991000", "operatingIncome": "81317000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "17835000", "reportedCurrency": "USD", "netInterestIncome": "-5991000", "nonInterestIncome": "None", "operatingExpenses": "170432000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "793841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29542000", "sellingGeneralAndAdministrative": "170432000", "netIncomeFromContinuingOperations": "49438000" }, "balance": { "goodwill": "590204000", "inventory": "717438000", "commonStock": "289000", "currentDebt": "None", "investments": "None", "totalAssets": "3099998000", "longTermDebt": "934632000", "shortTermDebt": "41189000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "393555000", "reportedCurrency": "USD", "retainedEarnings": "1227527000", "totalLiabilities": "1733285000", "otherCurrentAssets": "61269000", "totalCurrentAssets": "1367088000", "currentLongTermDebt": "3646000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "357138000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1732910000", "currentAccountsPayable": "220768000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1175587000", "totalShareholderEquity": "1366713000", "capitalLeaseObligations": "237309000", "otherCurrentLiabilities": "199310000", "totalCurrentLiabilities": "461267000", "otherNonCurrentLiabilities": "119904000", "totalNonCurrentLiabilities": "1272018000", "cashAndShortTermInvestments": "231243000", "commonStockSharesOutstanding": "25426000", "intangibleAssetsExcludingGoodwill": "393555000", "cashAndCashEquivalentsAtCarryingValue": "231243000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "49438000", "profitLoss": "None", "dividendPayout": "29352000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "39121000", "operatingCashflow": "42718000", "capitalExpenditures": "9038000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "66871000", "cashflowFromInvestment": "-42040000", "stockBasedCompensation": "4933000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29352000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-28255000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29542000", "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": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "income_statement": { "revenue": 803138000, "cost_of_revenue": 633732000, "gross_profit": 169406000, "ebit": 16134000, "ebitda": 45827000, "pretax_income": 11034000, "tax_provision": 1487000, "net_income": 9547000, "net_income_to_common": 9547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 165756000, "total_current_assets": 1160238000, "total_assets": 2894739000, "short_term_debt": 39094000, "long_term_debt": 756830000, "total_debt": 795924000, "total_liabilities": 1507853000, "total_equity": 1386886000, "shares_outstanding": 25599000, "goodwill_and_intangibles": 977791000 }, "cash_flow": { "operating_cash_flow": 106596000, "capital_expenditure": 10943000, "free_cash_flow": 117539000, "dividends_paid": 29280000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288521, "ticker_id": 2460, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "16134000", "ebitda": "45827000", "netIncome": "9547000", "grossProfit": "169406000", "depreciation": "None", "totalRevenue": "803138000", "costOfRevenue": "633732000", "interestIncome": "None", "incomeBeforeTax": "11034000", "interestExpense": "5100000", "operatingIncome": "16134000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1487000", "reportedCurrency": "USD", "netInterestIncome": "-5100000", "nonInterestIncome": "None", "operatingExpenses": "153272000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "633732000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29693000", "sellingGeneralAndAdministrative": "114933000", "netIncomeFromContinuingOperations": "9547000" }, "balance": { "goodwill": "585773000", "inventory": "736604000", "commonStock": "288000", "currentDebt": "None", "investments": "None", "totalAssets": "2894739000", "longTermDebt": "756830000", "shortTermDebt": "39094000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "392018000", "reportedCurrency": "USD", "retainedEarnings": "1208096000", "totalLiabilities": "1507853000", "otherCurrentAssets": "58318000", "totalCurrentAssets": "1160238000", "currentLongTermDebt": "423000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "199560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1734501000", "currentAccountsPayable": "187684000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "995853000", "totalShareholderEquity": "1386886000", "capitalLeaseObligations": "238600000", "otherCurrentLiabilities": "185275000", "totalCurrentLiabilities": "412053000", "otherNonCurrentLiabilities": "112931000", "totalNonCurrentLiabilities": "1095800000", "cashAndShortTermInvestments": "165756000", "commonStockSharesOutstanding": "25599000", "intangibleAssetsExcludingGoodwill": "392018000", "cashAndCashEquivalentsAtCarryingValue": "165756000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9547000", "profitLoss": "None", "dividendPayout": "29280000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-34831000", "operatingCashflow": "106596000", "capitalExpenditures": "10943000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91033000", "cashflowFromInvestment": "-10532000", "stockBasedCompensation": "4692000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29280000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29693000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 803138000, "cost_of_revenue": 633732000, "gross_profit": 169406000, "research_and_development": 21000000, "selling_general_admin": 114933000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 16134000, "depreciation_amortisation": 29693000, "ebitda": 45827000, "interest_expense": 5100000, "interest_income": null, "other_non_operating": null, "pretax_income": 11034000, "tax_provision": 1487000, "effective_tax_rate": null, "net_income": 9547000, "net_income_continuing_ops": 9547000, "net_income_to_common": 9547000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 165756000, "short_term_investments": null, "net_receivables": 199560000, "inventory": 736604000, "other_current_assets": null, "total_current_assets": 1160238000, "net_ppe": null, "goodwill": 585773000, "intangible_assets": 392018000, "goodwill_and_intangibles": 977791000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1734501000, "total_assets": 2894739000, "short_term_debt": 39094000, "accounts_payable": 187684000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 412053000, "long_term_debt": 756830000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1095800000, "total_liabilities": 1507853000, "total_debt": 795924000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1208096000, "total_equity": 1386886000, "shares_outstanding": 25599000, "operating_cash_flow": 106596000, "stock_based_compensation": 4692000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10943000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -10532000, "dividends_paid": 29280000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -91033000, "free_cash_flow": 117539000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "16134000", "ebitda": "45827000", "netIncome": "9547000", "grossProfit": "169406000", "depreciation": "None", "totalRevenue": "803138000", "costOfRevenue": "633732000", "interestIncome": "None", "incomeBeforeTax": "11034000", "interestExpense": "5100000", "operatingIncome": "16134000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "1487000", "reportedCurrency": "USD", "netInterestIncome": "-5100000", "nonInterestIncome": "None", "operatingExpenses": "153272000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "21000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "633732000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "29693000", "sellingGeneralAndAdministrative": "114933000", "netIncomeFromContinuingOperations": "9547000" }, "balance": { "goodwill": "585773000", "inventory": "736604000", "commonStock": "288000", "currentDebt": "None", "investments": "None", "totalAssets": "2894739000", "longTermDebt": "756830000", "shortTermDebt": "39094000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "392018000", "reportedCurrency": "USD", "retainedEarnings": "1208096000", "totalLiabilities": "1507853000", "otherCurrentAssets": "58318000", "totalCurrentAssets": "1160238000", "currentLongTermDebt": "423000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "199560000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1734501000", "currentAccountsPayable": "187684000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "995853000", "totalShareholderEquity": "1386886000", "capitalLeaseObligations": "238600000", "otherCurrentLiabilities": "185275000", "totalCurrentLiabilities": "412053000", "otherNonCurrentLiabilities": "112931000", "totalNonCurrentLiabilities": "1095800000", "cashAndShortTermInvestments": "165756000", "commonStockSharesOutstanding": "25599000", "intangibleAssetsExcludingGoodwill": "392018000", "cashAndCashEquivalentsAtCarryingValue": "165756000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "9547000", "profitLoss": "None", "dividendPayout": "29280000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-34831000", "operatingCashflow": "106596000", "capitalExpenditures": "10943000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-91033000", "cashflowFromInvestment": "-10532000", "stockBasedCompensation": "4692000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "29280000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-39000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "29693000", "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": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "income_statement": { "revenue": 915497000, "cost_of_revenue": 695539000, "gross_profit": 219958000, "ebit": 53888000, "ebitda": 85160000, "pretax_income": 47372000, "tax_provision": 11760000, "net_income": 35612000, "net_income_to_common": 35612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 161184000, "total_current_assets": 1244873000, "total_assets": 3024964000, "short_term_debt": 39257000, "long_term_debt": 822322000, "total_debt": 861579000, "total_liabilities": 1606642000, "total_equity": 1418322000, "shares_outstanding": 25558000, "goodwill_and_intangibles": 1006700000 }, "cash_flow": { "operating_cash_flow": 78406000, "capital_expenditure": 10062000, "free_cash_flow": 88468000, "dividends_paid": 26736000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288523, "ticker_id": 2460, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "53888000", "ebitda": "85160000", "netIncome": "35612000", "grossProfit": "219958000", "depreciation": "None", "totalRevenue": "915497000", "costOfRevenue": "695539000", "interestIncome": "None", "incomeBeforeTax": "47372000", "interestExpense": "6516000", "operatingIncome": "53888000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "11760000", "reportedCurrency": "USD", "netInterestIncome": "-6516000", "nonInterestIncome": "None", "operatingExpenses": "166070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "695539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31272000", "sellingGeneralAndAdministrative": "166070000", "netIncomeFromContinuingOperations": "35612000" }, "balance": { "goodwill": "593882000", "inventory": "705439000", "commonStock": "288000", "currentDebt": "None", "investments": "None", "totalAssets": "3024964000", "longTermDebt": "822322000", "shortTermDebt": "39257000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "412818000", "reportedCurrency": "USD", "retainedEarnings": "1228454000", "totalLiabilities": "1606642000", "otherCurrentAssets": "59084000", "totalCurrentAssets": "1244873000", "currentLongTermDebt": "222000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "319166000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1780091000", "currentAccountsPayable": "193636000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1069516000", "totalShareholderEquity": "1418322000", "capitalLeaseObligations": "246972000", "otherCurrentLiabilities": "199081000", "totalCurrentLiabilities": "431974000", "otherNonCurrentLiabilities": "115778000", "totalNonCurrentLiabilities": "1174668000", "cashAndShortTermInvestments": "161184000", "commonStockSharesOutstanding": "25558000", "intangibleAssetsExcludingGoodwill": "412818000", "cashAndCashEquivalentsAtCarryingValue": "161184000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35612000", "profitLoss": "None", "dividendPayout": "26736000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-15185000", "operatingCashflow": "78406000", "capitalExpenditures": "10062000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38095000", "cashflowFromInvestment": "-9833000", "stockBasedCompensation": "4660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26736000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31272000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 915497000, "cost_of_revenue": 695539000, "gross_profit": 219958000, "research_and_development": null, "selling_general_admin": 166070000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 53888000, "depreciation_amortisation": 31272000, "ebitda": 85160000, "interest_expense": 6516000, "interest_income": null, "other_non_operating": null, "pretax_income": 47372000, "tax_provision": 11760000, "effective_tax_rate": null, "net_income": 35612000, "net_income_continuing_ops": 35612000, "net_income_to_common": 35612000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 161184000, "short_term_investments": null, "net_receivables": 319166000, "inventory": 705439000, "other_current_assets": null, "total_current_assets": 1244873000, "net_ppe": null, "goodwill": 593882000, "intangible_assets": 412818000, "goodwill_and_intangibles": 1006700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1780091000, "total_assets": 3024964000, "short_term_debt": 39257000, "accounts_payable": 193636000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 431974000, "long_term_debt": 822322000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1174668000, "total_liabilities": 1606642000, "total_debt": 861579000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1228454000, "total_equity": 1418322000, "shares_outstanding": 25558000, "operating_cash_flow": 78406000, "stock_based_compensation": 4660000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 10062000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -9833000, "dividends_paid": 26736000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -38095000, "free_cash_flow": 88468000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "53888000", "ebitda": "85160000", "netIncome": "35612000", "grossProfit": "219958000", "depreciation": "None", "totalRevenue": "915497000", "costOfRevenue": "695539000", "interestIncome": "None", "incomeBeforeTax": "47372000", "interestExpense": "6516000", "operatingIncome": "53888000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "11760000", "reportedCurrency": "USD", "netInterestIncome": "-6516000", "nonInterestIncome": "None", "operatingExpenses": "166070000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "695539000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31272000", "sellingGeneralAndAdministrative": "166070000", "netIncomeFromContinuingOperations": "35612000" }, "balance": { "goodwill": "593882000", "inventory": "705439000", "commonStock": "288000", "currentDebt": "None", "investments": "None", "totalAssets": "3024964000", "longTermDebt": "822322000", "shortTermDebt": "39257000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "412818000", "reportedCurrency": "USD", "retainedEarnings": "1228454000", "totalLiabilities": "1606642000", "otherCurrentAssets": "59084000", "totalCurrentAssets": "1244873000", "currentLongTermDebt": "222000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "319166000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1780091000", "currentAccountsPayable": "193636000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1069516000", "totalShareholderEquity": "1418322000", "capitalLeaseObligations": "246972000", "otherCurrentLiabilities": "199081000", "totalCurrentLiabilities": "431974000", "otherNonCurrentLiabilities": "115778000", "totalNonCurrentLiabilities": "1174668000", "cashAndShortTermInvestments": "161184000", "commonStockSharesOutstanding": "25558000", "intangibleAssetsExcludingGoodwill": "412818000", "cashAndCashEquivalentsAtCarryingValue": "161184000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "35612000", "profitLoss": "None", "dividendPayout": "26736000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-15185000", "operatingCashflow": "78406000", "capitalExpenditures": "10062000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-38095000", "cashflowFromInvestment": "-9833000", "stockBasedCompensation": "4660000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26736000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31272000", "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": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "income_statement": { "revenue": 1054544000, "cost_of_revenue": 788099000, "gross_profit": 266445000, "ebit": 90604000, "ebitda": 122643000, "pretax_income": 82642000, "tax_provision": 21479000, "net_income": 61163000, "net_income_to_common": 61163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 130418000, "total_current_assets": 1218984000, "total_assets": 3011979000, "short_term_debt": 39214000, "long_term_debt": 829188000, "total_debt": 868402000, "total_liabilities": 1617566000, "total_equity": 1394413000, "shares_outstanding": 25504000, "goodwill_and_intangibles": 1010236000 }, "cash_flow": { "operating_cash_flow": 192936000, "capital_expenditure": 12720000, "free_cash_flow": 205656000, "dividends_paid": 26734000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288524, "ticker_id": 2460, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "90604000", "ebitda": "122643000", "netIncome": "61163000", "grossProfit": "266445000", "depreciation": "None", "totalRevenue": "1054544000", "costOfRevenue": "788099000", "interestIncome": "None", "incomeBeforeTax": "82642000", "interestExpense": "7962000", "operatingIncome": "90604000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "21479000", "reportedCurrency": "USD", "netInterestIncome": "-7962000", "nonInterestIncome": "None", "operatingExpenses": "175841000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "788099000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32039000", "sellingGeneralAndAdministrative": "175841000", "netIncomeFromContinuingOperations": "61163000" }, "balance": { "goodwill": "588523000", "inventory": "687870000", "commonStock": "288000", "currentDebt": "None", "investments": "None", "totalAssets": "3011979000", "longTermDebt": "829188000", "shortTermDebt": "39214000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "421713000", "reportedCurrency": "USD", "retainedEarnings": "1220151000", "totalLiabilities": "1617566000", "otherCurrentAssets": "67637000", "totalCurrentAssets": "1218984000", "currentLongTermDebt": "558000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "333059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1792995000", "currentAccountsPayable": "202622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1082836000", "totalShareholderEquity": "1394413000", "capitalLeaseObligations": "253090000", "otherCurrentLiabilities": "190657000", "totalCurrentLiabilities": "432493000", "otherNonCurrentLiabilities": "112101000", "totalNonCurrentLiabilities": "1185073000", "cashAndShortTermInvestments": "130418000", "commonStockSharesOutstanding": "25504000", "intangibleAssetsExcludingGoodwill": "421713000", "cashAndCashEquivalentsAtCarryingValue": "130418000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61163000", "profitLoss": "None", "dividendPayout": "26734000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "63459000", "operatingCashflow": "192936000", "capitalExpenditures": "12720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52646000", "cashflowFromInvestment": "-32298000", "stockBasedCompensation": "4974000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26734000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-71000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32039000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1054544000, "cost_of_revenue": 788099000, "gross_profit": 266445000, "research_and_development": null, "selling_general_admin": 175841000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 90604000, "depreciation_amortisation": 32039000, "ebitda": 122643000, "interest_expense": 7962000, "interest_income": null, "other_non_operating": null, "pretax_income": 82642000, "tax_provision": 21479000, "effective_tax_rate": null, "net_income": 61163000, "net_income_continuing_ops": 61163000, "net_income_to_common": 61163000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 130418000, "short_term_investments": null, "net_receivables": 333059000, "inventory": 687870000, "other_current_assets": null, "total_current_assets": 1218984000, "net_ppe": null, "goodwill": 588523000, "intangible_assets": 421713000, "goodwill_and_intangibles": 1010236000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1792995000, "total_assets": 3011979000, "short_term_debt": 39214000, "accounts_payable": 202622000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 432493000, "long_term_debt": 829188000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1185073000, "total_liabilities": 1617566000, "total_debt": 868402000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1220151000, "total_equity": 1394413000, "shares_outstanding": 25504000, "operating_cash_flow": 192936000, "stock_based_compensation": 4974000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12720000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -32298000, "dividends_paid": 26734000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -52646000, "free_cash_flow": 205656000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "90604000", "ebitda": "122643000", "netIncome": "61163000", "grossProfit": "266445000", "depreciation": "None", "totalRevenue": "1054544000", "costOfRevenue": "788099000", "interestIncome": "None", "incomeBeforeTax": "82642000", "interestExpense": "7962000", "operatingIncome": "90604000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "21479000", "reportedCurrency": "USD", "netInterestIncome": "-7962000", "nonInterestIncome": "None", "operatingExpenses": "175841000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "788099000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32039000", "sellingGeneralAndAdministrative": "175841000", "netIncomeFromContinuingOperations": "61163000" }, "balance": { "goodwill": "588523000", "inventory": "687870000", "commonStock": "288000", "currentDebt": "None", "investments": "None", "totalAssets": "3011979000", "longTermDebt": "829188000", "shortTermDebt": "39214000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "421713000", "reportedCurrency": "USD", "retainedEarnings": "1220151000", "totalLiabilities": "1617566000", "otherCurrentAssets": "67637000", "totalCurrentAssets": "1218984000", "currentLongTermDebt": "558000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "333059000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1792995000", "currentAccountsPayable": "202622000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1082836000", "totalShareholderEquity": "1394413000", "capitalLeaseObligations": "253090000", "otherCurrentLiabilities": "190657000", "totalCurrentLiabilities": "432493000", "otherNonCurrentLiabilities": "112101000", "totalNonCurrentLiabilities": "1185073000", "cashAndShortTermInvestments": "130418000", "commonStockSharesOutstanding": "25504000", "intangibleAssetsExcludingGoodwill": "421713000", "cashAndCashEquivalentsAtCarryingValue": "130418000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61163000", "profitLoss": "None", "dividendPayout": "26734000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "63459000", "operatingCashflow": "192936000", "capitalExpenditures": "12720000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-52646000", "cashflowFromInvestment": "-32298000", "stockBasedCompensation": "4974000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26734000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-71000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32039000", "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": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "income_statement": { "revenue": 968029000, "cost_of_revenue": 744123000, "gross_profit": 223906000, "ebit": 57611000, "ebitda": 90300000, "pretax_income": 48290000, "tax_provision": 11745000, "net_income": 36545000, "net_income_to_common": 36545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22625000, "total_current_assets": 1169459000, "total_assets": 2981336000, "short_term_debt": 37890000, "long_term_debt": 854774000, "total_debt": 892664000, "total_liabilities": 1624452000, "total_equity": 1356884000, "shares_outstanding": 25389000, "goodwill_and_intangibles": 1020519000 }, "cash_flow": { "operating_cash_flow": -7654000, "capital_expenditure": 8608000, "free_cash_flow": 954000, "dividends_paid": 26721000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288525, "ticker_id": 2460, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "57611000", "ebitda": "90300000", "netIncome": "36545000", "grossProfit": "223906000", "depreciation": "None", "totalRevenue": "968029000", "costOfRevenue": "744123000", "interestIncome": "None", "incomeBeforeTax": "48290000", "interestExpense": "9321000", "operatingIncome": "57611000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "11745000", "reportedCurrency": "USD", "netInterestIncome": "-9321000", "nonInterestIncome": "None", "operatingExpenses": "166295000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "744123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32689000", "sellingGeneralAndAdministrative": "166295000", "netIncomeFromContinuingOperations": "36545000" }, "balance": { "goodwill": "587791000", "inventory": "734360000", "commonStock": "288000", "currentDebt": "None", "investments": "None", "totalAssets": "2981336000", "longTermDebt": "854774000", "shortTermDebt": "37890000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "432728000", "reportedCurrency": "USD", "retainedEarnings": "1186289000", "totalLiabilities": "1624452000", "otherCurrentAssets": "68068000", "totalCurrentAssets": "1169459000", "currentLongTermDebt": "568000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "344406000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1811877000", "currentAccountsPayable": "193933000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1110900000", "totalShareholderEquity": "1356884000", "capitalLeaseObligations": "255558000", "otherCurrentLiabilities": "51612000", "totalCurrentLiabilities": "409040000", "otherNonCurrentLiabilities": "111191000", "totalNonCurrentLiabilities": "1215412000", "cashAndShortTermInvestments": "22625000", "commonStockSharesOutstanding": "25389000", "intangibleAssetsExcludingGoodwill": "432728000", "cashAndCashEquivalentsAtCarryingValue": "22625000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36545000", "profitLoss": "None", "dividendPayout": "26721000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "32892000", "operatingCashflow": "-7654000", "capitalExpenditures": "8608000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26447000", "cashflowFromInvestment": "-8435000", "stockBasedCompensation": "4327000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26721000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9040000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32689000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 968029000, "cost_of_revenue": 744123000, "gross_profit": 223906000, "research_and_development": null, "selling_general_admin": 166295000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 57611000, "depreciation_amortisation": 32689000, "ebitda": 90300000, "interest_expense": 9321000, "interest_income": null, "other_non_operating": null, "pretax_income": 48290000, "tax_provision": 11745000, "effective_tax_rate": null, "net_income": 36545000, "net_income_continuing_ops": 36545000, "net_income_to_common": 36545000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22625000, "short_term_investments": null, "net_receivables": 344406000, "inventory": 734360000, "other_current_assets": null, "total_current_assets": 1169459000, "net_ppe": null, "goodwill": 587791000, "intangible_assets": 432728000, "goodwill_and_intangibles": 1020519000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1811877000, "total_assets": 2981336000, "short_term_debt": 37890000, "accounts_payable": 193933000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 409040000, "long_term_debt": 854774000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1215412000, "total_liabilities": 1624452000, "total_debt": 892664000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1186289000, "total_equity": 1356884000, "shares_outstanding": 25389000, "operating_cash_flow": -7654000, "stock_based_compensation": 4327000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 8608000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -8435000, "dividends_paid": 26721000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -26447000, "free_cash_flow": 954000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "57611000", "ebitda": "90300000", "netIncome": "36545000", "grossProfit": "223906000", "depreciation": "None", "totalRevenue": "968029000", "costOfRevenue": "744123000", "interestIncome": "None", "incomeBeforeTax": "48290000", "interestExpense": "9321000", "operatingIncome": "57611000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "11745000", "reportedCurrency": "USD", "netInterestIncome": "-9321000", "nonInterestIncome": "None", "operatingExpenses": "166295000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "744123000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32689000", "sellingGeneralAndAdministrative": "166295000", "netIncomeFromContinuingOperations": "36545000" }, "balance": { "goodwill": "587791000", "inventory": "734360000", "commonStock": "288000", "currentDebt": "None", "investments": "None", "totalAssets": "2981336000", "longTermDebt": "854774000", "shortTermDebt": "37890000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "432728000", "reportedCurrency": "USD", "retainedEarnings": "1186289000", "totalLiabilities": "1624452000", "otherCurrentAssets": "68068000", "totalCurrentAssets": "1169459000", "currentLongTermDebt": "568000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "344406000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1811877000", "currentAccountsPayable": "193933000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1110900000", "totalShareholderEquity": "1356884000", "capitalLeaseObligations": "255558000", "otherCurrentLiabilities": "51612000", "totalCurrentLiabilities": "409040000", "otherNonCurrentLiabilities": "111191000", "totalNonCurrentLiabilities": "1215412000", "cashAndShortTermInvestments": "22625000", "commonStockSharesOutstanding": "25389000", "intangibleAssetsExcludingGoodwill": "432728000", "cashAndCashEquivalentsAtCarryingValue": "22625000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "36545000", "profitLoss": "None", "dividendPayout": "26721000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "32892000", "operatingCashflow": "-7654000", "capitalExpenditures": "8608000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-26447000", "cashflowFromInvestment": "-8435000", "stockBasedCompensation": "4327000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26721000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-9040000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32689000", "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": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "income_statement": { "revenue": 837544000, "cost_of_revenue": 676493000, "gross_profit": 161051000, "ebit": 2621000, "ebitda": 35571000, "pretax_income": -6835000, "tax_provision": -4458000, "net_income": -2377000, "net_income_to_common": -2377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 66157000, "total_current_assets": 1116870000, "total_assets": 2959319000, "short_term_debt": 36858000, "long_term_debt": 846834000, "total_debt": 883692000, "total_liabilities": 1604283000, "total_equity": 1355036000, "shares_outstanding": 25342000, "goodwill_and_intangibles": 1038309000 }, "cash_flow": { "operating_cash_flow": 137966000, "capital_expenditure": 12149000, "free_cash_flow": 150115000, "dividends_paid": 26592000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288526, "ticker_id": 2460, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "2621000", "ebitda": "35571000", "netIncome": "-2377000", "grossProfit": "161051000", "depreciation": "None", "totalRevenue": "837544000", "costOfRevenue": "676493000", "interestIncome": "None", "incomeBeforeTax": "-6835000", "interestExpense": "9456000", "operatingIncome": "2621000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4458000", "reportedCurrency": "USD", "netInterestIncome": "-9456000", "nonInterestIncome": "None", "operatingExpenses": "158430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "676493000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32950000", "sellingGeneralAndAdministrative": "56470000", "netIncomeFromContinuingOperations": "-2377000" }, "balance": { "goodwill": "589550000", "inventory": "768407000", "commonStock": "287000", "currentDebt": "None", "investments": "None", "totalAssets": "2959319000", "longTermDebt": "846834000", "shortTermDebt": "36858000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "448759000", "reportedCurrency": "USD", "retainedEarnings": "1177034000", "totalLiabilities": "1604283000", "otherCurrentAssets": "67599000", "totalCurrentAssets": "1116870000", "currentLongTermDebt": "589000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "214707000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1842449000", "currentAccountsPayable": "183697000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1106372000", "totalShareholderEquity": "1355036000", "capitalLeaseObligations": "258949000", "otherCurrentLiabilities": "174437000", "totalCurrentLiabilities": "394992000", "otherNonCurrentLiabilities": "107432000", "totalNonCurrentLiabilities": "1209291000", "cashAndShortTermInvestments": "66157000", "commonStockSharesOutstanding": "25342000", "intangibleAssetsExcludingGoodwill": "448759000", "cashAndCashEquivalentsAtCarryingValue": "66157000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2377000", "profitLoss": "None", "dividendPayout": "26592000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10808000", "operatingCashflow": "137966000", "capitalExpenditures": "12149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92737000", "cashflowFromInvestment": "-12121000", "stockBasedCompensation": "4202000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26592000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32950000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 837544000, "cost_of_revenue": 676493000, "gross_profit": 161051000, "research_and_development": 20000000, "selling_general_admin": 56470000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 2621000, "depreciation_amortisation": 32950000, "ebitda": 35571000, "interest_expense": 9456000, "interest_income": null, "other_non_operating": null, "pretax_income": -6835000, "tax_provision": -4458000, "effective_tax_rate": null, "net_income": -2377000, "net_income_continuing_ops": -2377000, "net_income_to_common": -2377000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 66157000, "short_term_investments": null, "net_receivables": 214707000, "inventory": 768407000, "other_current_assets": null, "total_current_assets": 1116870000, "net_ppe": null, "goodwill": 589550000, "intangible_assets": 448759000, "goodwill_and_intangibles": 1038309000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1842449000, "total_assets": 2959319000, "short_term_debt": 36858000, "accounts_payable": 183697000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 394992000, "long_term_debt": 846834000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1209291000, "total_liabilities": 1604283000, "total_debt": 883692000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1177034000, "total_equity": 1355036000, "shares_outstanding": 25342000, "operating_cash_flow": 137966000, "stock_based_compensation": 4202000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 12149000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -12121000, "dividends_paid": 26592000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -92737000, "free_cash_flow": 150115000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "2621000", "ebitda": "35571000", "netIncome": "-2377000", "grossProfit": "161051000", "depreciation": "None", "totalRevenue": "837544000", "costOfRevenue": "676493000", "interestIncome": "None", "incomeBeforeTax": "-6835000", "interestExpense": "9456000", "operatingIncome": "2621000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "-4458000", "reportedCurrency": "USD", "netInterestIncome": "-9456000", "nonInterestIncome": "None", "operatingExpenses": "158430000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "20000000", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "676493000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32950000", "sellingGeneralAndAdministrative": "56470000", "netIncomeFromContinuingOperations": "-2377000" }, "balance": { "goodwill": "589550000", "inventory": "768407000", "commonStock": "287000", "currentDebt": "None", "investments": "None", "totalAssets": "2959319000", "longTermDebt": "846834000", "shortTermDebt": "36858000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "448759000", "reportedCurrency": "USD", "retainedEarnings": "1177034000", "totalLiabilities": "1604283000", "otherCurrentAssets": "67599000", "totalCurrentAssets": "1116870000", "currentLongTermDebt": "589000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "214707000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1842449000", "currentAccountsPayable": "183697000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1106372000", "totalShareholderEquity": "1355036000", "capitalLeaseObligations": "258949000", "otherCurrentLiabilities": "174437000", "totalCurrentLiabilities": "394992000", "otherNonCurrentLiabilities": "107432000", "totalNonCurrentLiabilities": "1209291000", "cashAndShortTermInvestments": "66157000", "commonStockSharesOutstanding": "25342000", "intangibleAssetsExcludingGoodwill": "448759000", "cashAndCashEquivalentsAtCarryingValue": "66157000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-2377000", "profitLoss": "None", "dividendPayout": "26592000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-10808000", "operatingCashflow": "137966000", "capitalExpenditures": "12149000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-92737000", "cashflowFromInvestment": "-12121000", "stockBasedCompensation": "4202000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26592000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-37000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32950000", "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": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "income_statement": { "revenue": 959315000, "cost_of_revenue": 748367000, "gross_profit": 210948000, "ebit": 45590000, "ebitda": 78859000, "pretax_income": 35265000, "tax_provision": 9378000, "net_income": 25887000, "net_income_to_common": 25887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 31242000, "total_current_assets": 1230639000, "total_assets": 3033807000, "short_term_debt": 69850000, "long_term_debt": 908245000, "total_debt": 978095000, "total_liabilities": 1661667000, "total_equity": 1372140000, "shares_outstanding": 25504000, "goodwill_and_intangibles": 1042324000 }, "cash_flow": { "operating_cash_flow": 115698000, "capital_expenditure": 15978000, "free_cash_flow": 131676000, "dividends_paid": 26590000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288528, "ticker_id": 2460, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "45590000", "ebitda": "78859000", "netIncome": "25887000", "grossProfit": "210948000", "depreciation": "None", "totalRevenue": "959315000", "costOfRevenue": "748367000", "interestIncome": "None", "incomeBeforeTax": "35265000", "interestExpense": "10325000", "operatingIncome": "45590000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "9378000", "reportedCurrency": "USD", "netInterestIncome": "-10325000", "nonInterestIncome": "None", "operatingExpenses": "165358000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "748367000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33269000", "sellingGeneralAndAdministrative": "165358000", "netIncomeFromContinuingOperations": "25887000" }, "balance": { "goodwill": "579912000", "inventory": "791884000", "commonStock": "287000", "currentDebt": "None", "investments": "None", "totalAssets": "3033807000", "longTermDebt": "908245000", "shortTermDebt": "69850000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "462412000", "reportedCurrency": "USD", "retainedEarnings": "1206525000", "totalLiabilities": "1661667000", "otherCurrentAssets": "68666000", "totalCurrentAssets": "1230639000", "currentLongTermDebt": "566000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "338847000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1803168000", "currentAccountsPayable": "198914000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "706258000", "shortLongTermDebtTotal": "1189384000", "totalShareholderEquity": "1372140000", "capitalLeaseObligations": "245931000", "otherCurrentLiabilities": "145252000", "totalCurrentLiabilities": "414016000", "otherNonCurrentLiabilities": "102836000", "totalNonCurrentLiabilities": "1247651000", "cashAndShortTermInvestments": "31242000", "commonStockSharesOutstanding": "25504000", "intangibleAssetsExcludingGoodwill": "462412000", "cashAndCashEquivalentsAtCarryingValue": "31242000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25887000", "profitLoss": "None", "dividendPayout": "26590000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "36809000", "operatingCashflow": "115698000", "capitalExpenditures": "15978000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90128000", "cashflowFromInvestment": "-16038000", "stockBasedCompensation": "4947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26590000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33269000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 959315000, "cost_of_revenue": 748367000, "gross_profit": 210948000, "research_and_development": null, "selling_general_admin": 165358000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 45590000, "depreciation_amortisation": 33269000, "ebitda": 78859000, "interest_expense": 10325000, "interest_income": null, "other_non_operating": null, "pretax_income": 35265000, "tax_provision": 9378000, "effective_tax_rate": null, "net_income": 25887000, "net_income_continuing_ops": 25887000, "net_income_to_common": 25887000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 31242000, "short_term_investments": null, "net_receivables": 338847000, "inventory": 791884000, "other_current_assets": null, "total_current_assets": 1230639000, "net_ppe": null, "goodwill": 579912000, "intangible_assets": 462412000, "goodwill_and_intangibles": 1042324000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1803168000, "total_assets": 3033807000, "short_term_debt": 69850000, "accounts_payable": 198914000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 414016000, "long_term_debt": 908245000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1247651000, "total_liabilities": 1661667000, "total_debt": 978095000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1206525000, "total_equity": 1372140000, "shares_outstanding": 25504000, "operating_cash_flow": 115698000, "stock_based_compensation": 4947000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15978000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -16038000, "dividends_paid": 26590000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -90128000, "free_cash_flow": 131676000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "45590000", "ebitda": "78859000", "netIncome": "25887000", "grossProfit": "210948000", "depreciation": "None", "totalRevenue": "959315000", "costOfRevenue": "748367000", "interestIncome": "None", "incomeBeforeTax": "35265000", "interestExpense": "10325000", "operatingIncome": "45590000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "9378000", "reportedCurrency": "USD", "netInterestIncome": "-10325000", "nonInterestIncome": "None", "operatingExpenses": "165358000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "748367000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33269000", "sellingGeneralAndAdministrative": "165358000", "netIncomeFromContinuingOperations": "25887000" }, "balance": { "goodwill": "579912000", "inventory": "791884000", "commonStock": "287000", "currentDebt": "None", "investments": "None", "totalAssets": "3033807000", "longTermDebt": "908245000", "shortTermDebt": "69850000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "462412000", "reportedCurrency": "USD", "retainedEarnings": "1206525000", "totalLiabilities": "1661667000", "otherCurrentAssets": "68666000", "totalCurrentAssets": "1230639000", "currentLongTermDebt": "566000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "338847000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1803168000", "currentAccountsPayable": "198914000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "706258000", "shortLongTermDebtTotal": "1189384000", "totalShareholderEquity": "1372140000", "capitalLeaseObligations": "245931000", "otherCurrentLiabilities": "145252000", "totalCurrentLiabilities": "414016000", "otherNonCurrentLiabilities": "102836000", "totalNonCurrentLiabilities": "1247651000", "cashAndShortTermInvestments": "31242000", "commonStockSharesOutstanding": "25504000", "intangibleAssetsExcludingGoodwill": "462412000", "cashAndCashEquivalentsAtCarryingValue": "31242000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "25887000", "profitLoss": "None", "dividendPayout": "26590000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "36809000", "operatingCashflow": "115698000", "capitalExpenditures": "15978000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-90128000", "cashflowFromInvestment": "-16038000", "stockBasedCompensation": "4947000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26590000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33269000", "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": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "income_statement": { "revenue": 1014639000, "cost_of_revenue": 796519000, "gross_profit": 218120000, "ebit": 55174000, "ebitda": 88224000, "pretax_income": 44925000, "tax_provision": 11499000, "net_income": 33426000, "net_income_to_common": 33426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 22094000, "total_current_assets": 1235245000, "total_assets": 3076397000, "short_term_debt": 62716000, "long_term_debt": 915756000, "total_debt": 978472000, "total_liabilities": 1705500000, "total_equity": 1370897000, "shares_outstanding": 25437000, "goodwill_and_intangibles": 1061619000 }, "cash_flow": { "operating_cash_flow": 198889000, "capital_expenditure": 16923000, "free_cash_flow": 215812000, "dividends_paid": 26591000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 288529, "ticker_id": 2460, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:26:13.071959+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "55174000", "ebitda": "88224000", "netIncome": "33426000", "grossProfit": "218120000", "depreciation": "None", "totalRevenue": "1014639000", "costOfRevenue": "796519000", "interestIncome": "None", "incomeBeforeTax": "44925000", "interestExpense": "10249000", "operatingIncome": "55174000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "11499000", "reportedCurrency": "USD", "netInterestIncome": "-10249000", "nonInterestIncome": "None", "operatingExpenses": "162946000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "796519000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33050000", "sellingGeneralAndAdministrative": "162946000", "netIncomeFromContinuingOperations": "33426000" }, "balance": { "goodwill": "584312000", "inventory": "830020000", "commonStock": "286000", "currentDebt": "None", "investments": "None", "totalAssets": "3076397000", "longTermDebt": "915756000", "shortTermDebt": "62716000", "treasuryStock": "-82216000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "477307000", "reportedCurrency": "USD", "retainedEarnings": "1207753000", "totalLiabilities": "1705500000", "otherCurrentAssets": "83662000", "totalCurrentAssets": "1235245000", "currentLongTermDebt": "27712000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "299469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1841152000", "currentAccountsPayable": "182637000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "478885000", "shortLongTermDebtTotal": "1196451000", "totalShareholderEquity": "1370897000", "capitalLeaseObligations": "252983000", "otherCurrentLiabilities": "196099000", "totalCurrentLiabilities": "441452000", "otherNonCurrentLiabilities": "103413000", "totalNonCurrentLiabilities": "1264048000", "cashAndShortTermInvestments": "22094000", "commonStockSharesOutstanding": "25437000", "intangibleAssetsExcludingGoodwill": "477307000", "cashAndCashEquivalentsAtCarryingValue": "22094000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33426000", "profitLoss": "None", "dividendPayout": "26591000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "77638000", "operatingCashflow": "198889000", "capitalExpenditures": "16923000", "changeInReceivables": "42120000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-166495000", "cashflowFromInvestment": "-34140000", "stockBasedCompensation": "4385000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26591000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1746000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-697000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33050000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1014639000, "cost_of_revenue": 796519000, "gross_profit": 218120000, "research_and_development": null, "selling_general_admin": 162946000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 55174000, "depreciation_amortisation": 33050000, "ebitda": 88224000, "interest_expense": 10249000, "interest_income": null, "other_non_operating": null, "pretax_income": 44925000, "tax_provision": 11499000, "effective_tax_rate": null, "net_income": 33426000, "net_income_continuing_ops": 33426000, "net_income_to_common": 33426000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 22094000, "short_term_investments": null, "net_receivables": 299469000, "inventory": 830020000, "other_current_assets": null, "total_current_assets": 1235245000, "net_ppe": null, "goodwill": 584312000, "intangible_assets": 477307000, "goodwill_and_intangibles": 1061619000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1841152000, "total_assets": 3076397000, "short_term_debt": 62716000, "accounts_payable": 182637000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 441452000, "long_term_debt": 915756000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1264048000, "total_liabilities": 1705500000, "total_debt": 978472000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1207753000, "total_equity": 1370897000, "shares_outstanding": 25437000, "operating_cash_flow": 198889000, "stock_based_compensation": 4385000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16923000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34140000, "dividends_paid": 26591000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -166495000, "free_cash_flow": 215812000, "net_change_in_cash": -1746000 }, "raw_data": { "income": { "ebit": "55174000", "ebitda": "88224000", "netIncome": "33426000", "grossProfit": "218120000", "depreciation": "None", "totalRevenue": "1014639000", "costOfRevenue": "796519000", "interestIncome": "None", "incomeBeforeTax": "44925000", "interestExpense": "10249000", "operatingIncome": "55174000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "11499000", "reportedCurrency": "USD", "netInterestIncome": "-10249000", "nonInterestIncome": "None", "operatingExpenses": "162946000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "796519000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33050000", "sellingGeneralAndAdministrative": "162946000", "netIncomeFromContinuingOperations": "33426000" }, "balance": { "goodwill": "584312000", "inventory": "830020000", "commonStock": "286000", "currentDebt": "None", "investments": "None", "totalAssets": "3076397000", "longTermDebt": "915756000", "shortTermDebt": "62716000", "treasuryStock": "-82216000", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "477307000", "reportedCurrency": "USD", "retainedEarnings": "1207753000", "totalLiabilities": "1705500000", "otherCurrentAssets": "83662000", "totalCurrentAssets": "1235245000", "currentLongTermDebt": "27712000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "299469000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1841152000", "currentAccountsPayable": "182637000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "478885000", "shortLongTermDebtTotal": "1196451000", "totalShareholderEquity": "1370897000", "capitalLeaseObligations": "252983000", "otherCurrentLiabilities": "196099000", "totalCurrentLiabilities": "441452000", "otherNonCurrentLiabilities": "103413000", "totalNonCurrentLiabilities": "1264048000", "cashAndShortTermInvestments": "22094000", "commonStockSharesOutstanding": "25437000", "intangibleAssetsExcludingGoodwill": "477307000", "cashAndCashEquivalentsAtCarryingValue": "22094000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "33426000", "profitLoss": "None", "dividendPayout": "26591000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "77638000", "operatingCashflow": "198889000", "capitalExpenditures": "16923000", "changeInReceivables": "42120000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-166495000", "cashflowFromInvestment": "-34140000", "stockBasedCompensation": "4385000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "26591000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-1746000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-697000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33050000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "deep_value", "name": "Deep Value", "slug": "deep-value", "group": "value", "page_url": "/factors/deep-value/", "rank_field": "-earnings_yield" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "cornerstone_growth", "name": "Cornerstone Growth", "slug": "cornerstone-growth", "group": "growth", "page_url": "/factors/cornerstone-growth/", "rank_field": "cornerstone_growth_rank" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "momentum_leaders", "name": "Momentum Leaders", "slug": "momentum-leaders", "group": "momentum", "page_url": "/factors/momentum-leaders/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" }, { "key": "high_yield", "name": "High Yield", "slug": "high-yield", "group": "income", "page_url": "/factors/high-yield/", "rank_field": "-dividend_yield" } ], "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" ] } } }