{ "ticker": { "uuid": "dbe2ac29-4d41-4920-8350-ba065aceeb8d", "symbol": "IBP", "name": "Installed Building Products Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Residential Construction", "page_url": "https://sharemaestro.com/factors/ticker/dbe2ac29-4d41-4920-8350-ba065aceeb8d/", "api_url": "https://sharemaestro.com/factors/api/tickers/dbe2ac29-4d41-4920-8350-ba065aceeb8d/" }, "ticker_metadata": { "id": 2036, "uuid": "dbe2ac29-4d41-4920-8350-ba065aceeb8d", "symbol": "IBP", "name": "Installed Building Products Inc", "asset_type": "equity", "market_cap": 5657010000, "stock_exchange_id": 3, "industry": "Residential Construction", "sector": "Consumer Cyclical", "description": "Installed Building Products, Inc. is engaged in the installation of insulation, waterproofing, fire protection, fire protection, garage doors, rain gutters, window blinds, shower doors, closet shelving and mirrors and other products in the Continental United States. The company is headquartered in Columbus, Ohio.", "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": "dbe2ac29-4d41-4920-8350-ba065aceeb8d", "symbol": "IBP", "name": "Installed Building Products Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Residential Construction", "page_url": "https://sharemaestro.com/factors/ticker/dbe2ac29-4d41-4920-8350-ba065aceeb8d/", "api_url": "https://sharemaestro.com/factors/api/tickers/dbe2ac29-4d41-4920-8350-ba065aceeb8d/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.46, "value": 0.19, "quality": 0.74, "momentum": 0.74, "coverage": 0.97, "confidence": 0.97, "delta": null }, "headline_factors": { "price": 197.61, "market_cap": 5328619849.35, "pe_ratio": 20.913, "earnings_yield": 0.0478, "ebitda_to_ev": 0.1168, "shareholder_yield": 0.0168, "roe": 0.3817, "piotroski_f_score": 8, "momentum_12_1": 0.3497, "volatility_252d": 0.5111 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": true, "earnings_consistent_5y": true }, "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": "2026-06-07T06:53:27.898591+00:00", "batch_id": "" }, "size": { "price_close": 197.61, "market_cap": 5328619849.35, "market_cap_usd": 5328619849.35, "enterprise_value": 5967019849.35, "shares_outstanding": 26965335, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 20.913, "pb_ratio": 7.983, "ptbv_ratio": null, "ps_ratio": 1.8085, "pcf_ratio": 70.9537, "pfcf_ratio": 33.5767, "ev_ebitda": 8.5598, "ev_ebit": 15.7983, "ev_sales": 2.0251, "ev_fcf": 37.5994, "earnings_yield": 0.0478, "fcf_yield": 0.0266, "price_to_sales": 1.8085, "price_to_book": 7.983, "price_to_cashflow": 70.9537, "ebitda_to_ev": 0.1168, "sales_yield": 0.4938 }, "yield": { "dividend_yield": 0.0168, "buyback_yield": 0, "shareholder_yield": 0.0168, "debt_paydown_yield": null, "total_yield": 0.0168 }, "quality": { "gross_margin": 0.3351, "operating_margin": 0.1282, "net_margin": 0.0865, "ebitda_margin": 0.2366, "fcf_margin": 0.0539, "roe": 0.3817, "roa": 0.1143, "roic": 0.215, "roc_greenblatt": null, "asset_turnover": 1.3214, "cash_conversion": 0.6228, "accruals_ratio": 0.0806, "sbc_to_revenue": 0.013, "piotroski_f_score": 8, "altman_z_score": 5.0081, "earnings_stability_5y": 0.2343, "revenue_stability_5y": 0.2659, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.4428, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 2.3405, "net_debt_to_ebitda": 0.9158, "debt_to_assets": 0.499, "interest_coverage": 11.2077, "current_ratio": 3.3451, "quick_ratio": 2.757, "net_debt": 638400000, "local_beta": 0.0024, "volatility_252d": 0.5111, "volatility_60d": 1.0188, "max_drawdown_12m": -0.4215, "risk_adjusted_momentum": 0.6843 }, "growth": { "revenue_growth_1y": 0.0045, "revenue_growth_3y_cagr": 0.0362, "revenue_growth_5y_cagr": 0.1244, "eps_growth_1y": 0.0354, "eps_growth_3y_cagr": 0.0591, "eps_growth_5y_cagr": 0.2224, "fcf_growth_1y": -0.6346, "book_value_growth_1y": 0.0491, "revenue_growth": 0.0045, "earnings_growth": 0.0354 }, "momentum": { "price_return_1m": -0.1017, "price_return_3m": -0.3491, "price_return_6m": -0.2565, "price_return_9m": -0.2716, "price_return_12m": 0.2124, "price_return_12m_ex1m": 0.3497, "momentum_6m": -0.2565, "momentum_12m": 0.2124, "momentum_12_1": 0.3497, "distance_from_52w_high": -0.4215, "distance_from_52w_low": 0.2098, "relative_strength": 0.1125 }, "raw_ttm": { "revenue_ttm": 2946500000, "gross_profit_ttm": 987400000, "ebit_ttm": 377699999, "ebitda_ttm": 697099999, "net_income_ttm": 254800000, "eps_diluted_ttm": 9.4492, "operating_cash_flow_ttm": 75100000, "capital_expenditure_ttm": 83600000, "fcf_ttm": 158700000, "dividends_paid_ttm": 89500000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 33699999, "cash_and_equivalents": 474300000, "total_current_assets": 1170100000, "total_current_liabilities": 349800000, "net_ppe": null, "total_assets": 2229800000, "total_debt": 1112700000, "total_equity": 667500000, "net_working_capital": 423300000, "book_value_per_share": 24.754, "retained_earnings": 1019000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -59800000, "tangible_book_per_share": null }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 55, "rank_pb": 87, "rank_ptbv": 50, "rank_ps": 44, "rank_pcf": 96, "rank_ev_ebitda": 29, "rank_ev_ebit": 59, "rank_earnings_yield": 55, "rank_fcf_yield": 78, "rank_dividend_yield": 38, "rank_shareholder_yield": 39, "rank_total_yield": 39, "rank_roe": 7, "rank_roc": 50, "rank_roic": 15, "rank_gross_margin": 66, "rank_fcf_margin": 79, "rank_piotroski": 6, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 61, "rank_eps_growth_5y": 25, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 44, "rank_momentum_12m_ex1m": 33, "rank_relative_strength": 42 }, "composites": { "value_composite": 81, "quality_composite": 26, "momentum_composite": 26, "growth_composite": 70, "yield_composite": 26, "svqf_composite": 78, "vc1_composite": 80, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 54, "quality_value_composite": 0.375, "os_score": 0.46, "value_percentile": 0.19, "quality_percentile": 0.74, "momentum_percentile": 0.74, "factor_coverage": 0.97, "signal_confidence": 0.97, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": 75, "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": true, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4336, "ticker_id": 2036, "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": "2026-06-07T06:53:27.898591+00:00", "batch_id": "", "os_score_delta": null, "price_close": 197.61, "market_cap": 5328619849.35, "market_cap_usd": 5328619849.35, "enterprise_value": 5967019849.35, "shares_outstanding": 26965335, "fx_rate_to_usd": null, "pe_ratio": 20.91295074, "pb_ratio": 7.98295109, "ptbv_ratio": null, "ps_ratio": 1.80845744, "pcf_ratio": 70.95365978, "pfcf_ratio": 33.57668462, "ev_ebitda": 8.55977601, "ev_ebit": 15.79830518, "ev_sales": 2.02512128, "ev_fcf": 37.59936893, "earnings_yield": 0.04781726, "fcf_yield": 0.02659619, "dividend_yield": 0.01679609, "buyback_yield": 0, "shareholder_yield": 0.01679609, "debt_paydown_yield": null, "total_yield": 0.01679609, "gross_margin": 0.33510945, "operating_margin": 0.12818598, "net_margin": 0.08647548, "ebitda_margin": 0.23658578, "fcf_margin": 0.05386051, "roe": 0.38172285, "roa": 0.11427034, "roic": 0.21497882, "roc_greenblatt": null, "asset_turnover": 1.32141896, "cash_conversion": 0.62284144, "accruals_ratio": 0.08059019, "sbc_to_revenue": 0.01303241, "debt_to_equity": 2.34052434, "net_debt_to_ebitda": 0.91579401, "debt_to_assets": 0.49901336, "interest_coverage": 11.20771544, "current_ratio": 3.34505432, "quick_ratio": 2.757004, "net_debt": 638400000, "revenue_growth_1y": 0.0045343, "revenue_growth_3y_cagr": 0.03624515, "revenue_growth_5y_cagr": 0.12436752, "eps_growth_1y": 0.03535148, "eps_growth_3y_cagr": 0.05910556, "eps_growth_5y_cagr": 0.22239647, "fcf_growth_1y": -0.63458439, "book_value_growth_1y": 0.04912307, "piotroski_f_score": 8, "altman_z_score": 5.00809427, "earnings_stability_5y": 0.234272, "revenue_stability_5y": 0.265857, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1017319, "price_return_3m": -0.34907787, "price_return_6m": -0.25647942, "price_return_9m": -0.27155799, "price_return_12m": 0.21242799, "price_return_12m_ex1m": 0.34973955, "distance_from_52w_high": -0.42145288, "distance_from_52w_low": 0.20978925, "relative_strength": 0.1124644, "local_beta": 0.0024, "volatility_252d": 0.511112, "volatility_60d": 1.018825, "max_drawdown_12m": -0.42145288, "revenue_ttm": 2946500000, "gross_profit_ttm": 987400000, "ebit_ttm": 377699999, "ebitda_ttm": 697099999, "net_income_ttm": 254800000, "eps_diluted_ttm": 9.44916872, "operating_cash_flow_ttm": 75100000, "capital_expenditure_ttm": 83600000, "fcf_ttm": 158700000, "dividends_paid_ttm": 89500000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 33699999, "cash_and_equivalents": 474300000, "total_current_assets": 1170100000, "total_current_liabilities": 349800000, "net_ppe": null, "total_assets": 2229800000, "total_debt": 1112700000, "total_equity": 667500000, "net_working_capital": 423300000, "book_value_per_share": 24.75400361, "retained_earnings": 1019000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -59800000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 55, "rank_pb": 87, "rank_ptbv": 50, "rank_ps": 44, "rank_pcf": 96, "rank_ev_ebitda": 29, "rank_ev_ebit": 59, "rank_earnings_yield": 55, "rank_fcf_yield": 78, "rank_dividend_yield": 38, "rank_shareholder_yield": 39, "rank_total_yield": 39, "rank_roe": 7, "rank_roc": 50, "rank_roic": 15, "rank_gross_margin": 66, "rank_fcf_margin": 79, "rank_piotroski": 6, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 61, "rank_eps_growth_5y": 25, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 44, "rank_momentum_12m_ex1m": 33, "rank_relative_strength": 42, "value_composite": 81, "quality_composite": 26, "momentum_composite": 26, "growth_composite": 70, "yield_composite": 26, "svqf_composite": 78, "vc1_composite": 80, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 54, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": 75, "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": 197.61, "os": 0.46, "value": 0.19, "quality": 0.74, "momentum": 0.74, "confidence": 0.97, "coverage": 0.97, "pe_ratio": 20.913, "earnings_yield": 0.0478, "shareholder_yield": 0.0168, "roe": 0.3817, "momentum_12_1": 0.3497, "complete_fields": { "id": 4336, "ticker_id": 2036, "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": "2026-06-07T06:53:27.898591+00:00", "batch_id": "", "os_score_delta": null, "price_close": 197.61, "market_cap": 5328619849.35, "market_cap_usd": 5328619849.35, "enterprise_value": 5967019849.35, "shares_outstanding": 26965335, "fx_rate_to_usd": null, "pe_ratio": 20.91295074, "pb_ratio": 7.98295109, "ptbv_ratio": null, "ps_ratio": 1.80845744, "pcf_ratio": 70.95365978, "pfcf_ratio": 33.57668462, "ev_ebitda": 8.55977601, "ev_ebit": 15.79830518, "ev_sales": 2.02512128, "ev_fcf": 37.59936893, "earnings_yield": 0.04781726, "fcf_yield": 0.02659619, "dividend_yield": 0.01679609, "buyback_yield": 0, "shareholder_yield": 0.01679609, "debt_paydown_yield": null, "total_yield": 0.01679609, "gross_margin": 0.33510945, "operating_margin": 0.12818598, "net_margin": 0.08647548, "ebitda_margin": 0.23658578, "fcf_margin": 0.05386051, "roe": 0.38172285, "roa": 0.11427034, "roic": 0.21497882, "roc_greenblatt": null, "asset_turnover": 1.32141896, "cash_conversion": 0.62284144, "accruals_ratio": 0.08059019, "sbc_to_revenue": 0.01303241, "debt_to_equity": 2.34052434, "net_debt_to_ebitda": 0.91579401, "debt_to_assets": 0.49901336, "interest_coverage": 11.20771544, "current_ratio": 3.34505432, "quick_ratio": 2.757004, "net_debt": 638400000, "revenue_growth_1y": 0.0045343, "revenue_growth_3y_cagr": 0.03624515, "revenue_growth_5y_cagr": 0.12436752, "eps_growth_1y": 0.03535148, "eps_growth_3y_cagr": 0.05910556, "eps_growth_5y_cagr": 0.22239647, "fcf_growth_1y": -0.63458439, "book_value_growth_1y": 0.04912307, "piotroski_f_score": 8, "altman_z_score": 5.00809427, "earnings_stability_5y": 0.234272, "revenue_stability_5y": 0.265857, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.1017319, "price_return_3m": -0.34907787, "price_return_6m": -0.25647942, "price_return_9m": -0.27155799, "price_return_12m": 0.21242799, "price_return_12m_ex1m": 0.34973955, "distance_from_52w_high": -0.42145288, "distance_from_52w_low": 0.20978925, "relative_strength": 0.1124644, "local_beta": 0.0024, "volatility_252d": 0.511112, "volatility_60d": 1.018825, "max_drawdown_12m": -0.42145288, "revenue_ttm": 2946500000, "gross_profit_ttm": 987400000, "ebit_ttm": 377699999, "ebitda_ttm": 697099999, "net_income_ttm": 254800000, "eps_diluted_ttm": 9.44916872, "operating_cash_flow_ttm": 75100000, "capital_expenditure_ttm": 83600000, "fcf_ttm": 158700000, "dividends_paid_ttm": 89500000, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 33699999, "cash_and_equivalents": 474300000, "total_current_assets": 1170100000, "total_current_liabilities": 349800000, "net_ppe": null, "total_assets": 2229800000, "total_debt": 1112700000, "total_equity": 667500000, "net_working_capital": 423300000, "book_value_per_share": 24.75400361, "retained_earnings": 1019000000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": -59800000, "tangible_book_per_share": null, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 55, "rank_pb": 87, "rank_ptbv": 50, "rank_ps": 44, "rank_pcf": 96, "rank_ev_ebitda": 29, "rank_ev_ebit": 59, "rank_earnings_yield": 55, "rank_fcf_yield": 78, "rank_dividend_yield": 38, "rank_shareholder_yield": 39, "rank_total_yield": 39, "rank_roe": 7, "rank_roc": 50, "rank_roic": 15, "rank_gross_margin": 66, "rank_fcf_margin": 79, "rank_piotroski": 6, "rank_accruals": 95, "rank_sue": 50, "rank_eps_growth_1y": 61, "rank_eps_growth_5y": 25, "rank_revenue_growth_1y": 73, "rank_momentum_12m": 44, "rank_momentum_12m_ex1m": 33, "rank_relative_strength": 42, "value_composite": 81, "quality_composite": 26, "momentum_composite": 26, "growth_composite": 70, "yield_composite": 26, "svqf_composite": 78, "vc1_composite": 80, "vc2_composite": 76, "vc3_composite": 76, "trending_value_composite": null, "overall_composite": 54, "factor_coverage": 0.97, "signal_confidence": 0.97, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 18, "small_cap_core_rank": 75, "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": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "income_statement": { "revenue": 2970800000, "cost_of_revenue": 1961500000, "gross_profit": 1009300000, "ebit": 388700000, "ebitda": 492500000, "pretax_income": 357000000, "tax_provision": 91600000, "net_income": 265400000, "net_income_to_common": 265400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 321900000, "total_current_assets": 1042599999, "total_assets": 2068000000, "short_term_debt": 76300000, "long_term_debt": 850000000, "total_debt": 926300000, "total_liabilities": 1358100000, "total_equity": 709900000, "shares_outstanding": 27045308, "goodwill_and_intangibles": 711900000 }, "cash_flow": { "operating_cash_flow": 371400000, "capital_expenditure": 70600000, "free_cash_flow": 442000000, "dividends_paid": 87600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278687, "ticker_id": 2036, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "388700000", "ebitda": "492500000", "netIncome": "265400000", "grossProfit": "1009300000", "depreciation": "None", "totalRevenue": "2970800000", "costOfRevenue": "1961500000", "interestIncome": "31700000", "incomeBeforeTax": "357000000", "interestExpense": "31700000", "operatingIncome": "386400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "91600000", "reportedCurrency": "USD", "netInterestIncome": "-31700000", "nonInterestIncome": "None", "operatingExpenses": "622900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1961500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103800000", "sellingGeneralAndAdministrative": "329900000", "netIncomeFromContinuingOperations": "265400000" }, "balance": { "goodwill": "450400000", "inventory": "203000000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "2068000000", "longTermDebt": "850000000", "shortTermDebt": "76300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "261500000", "reportedCurrency": "USD", "retainedEarnings": "1043400000", "totalLiabilities": "1358100000", "otherCurrentAssets": "73599999", "totalCurrentAssets": "1042599999", "currentLongTermDebt": "36600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "444100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1025400000", "currentAccountsPayable": "119000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "282000000", "shortLongTermDebtTotal": "1053100000", "totalShareholderEquity": "709900000", "capitalLeaseObligations": "105100000", "otherCurrentLiabilities": "128400000", "totalCurrentLiabilities": "344200000", "otherNonCurrentLiabilities": "73800000", "totalNonCurrentLiabilities": "1013899999", "cashAndShortTermInvestments": "321900000", "commonStockSharesOutstanding": "27045308", "intangibleAssetsExcludingGoodwill": "261500000", "cashAndCashEquivalentsAtCarryingValue": "321900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "265399999", "profitLoss": "None", "dividendPayout": "87600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5800000", "operatingCashflow": "371400000", "capitalExpenditures": "70600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-265100000", "cashflowFromInvestment": "-112000000", "stockBasedCompensation": "21500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-172600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144900000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2970800000, "cost_of_revenue": 1961500000, "gross_profit": 1009300000, "research_and_development": null, "selling_general_admin": 329900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 388700000, "depreciation_amortisation": 103800000, "ebitda": 492500000, "interest_expense": 31700000, "interest_income": null, "other_non_operating": null, "pretax_income": 357000000, "tax_provision": 91600000, "effective_tax_rate": null, "net_income": 265400000, "net_income_continuing_ops": 265400000, "net_income_to_common": 265400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 321900000, "short_term_investments": null, "net_receivables": 444100000, "inventory": 203000000, "other_current_assets": null, "total_current_assets": 1042599999, "net_ppe": null, "goodwill": 450400000, "intangible_assets": 261500000, "goodwill_and_intangibles": 711900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1025400000, "total_assets": 2068000000, "short_term_debt": 76300000, "accounts_payable": 119000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 344200000, "long_term_debt": 850000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1013899999, "total_liabilities": 1358100000, "total_debt": 926300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1043400000, "total_equity": 709900000, "shares_outstanding": 27045308, "operating_cash_flow": 371400000, "stock_based_compensation": 21500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 70600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -112000000, "dividends_paid": 87600000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -265100000, "free_cash_flow": 442000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "388700000", "ebitda": "492500000", "netIncome": "265400000", "grossProfit": "1009300000", "depreciation": "None", "totalRevenue": "2970800000", "costOfRevenue": "1961500000", "interestIncome": "31700000", "incomeBeforeTax": "357000000", "interestExpense": "31700000", "operatingIncome": "386400000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "91600000", "reportedCurrency": "USD", "netInterestIncome": "-31700000", "nonInterestIncome": "None", "operatingExpenses": "622900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1961500000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "103800000", "sellingGeneralAndAdministrative": "329900000", "netIncomeFromContinuingOperations": "265400000" }, "balance": { "goodwill": "450400000", "inventory": "203000000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "2068000000", "longTermDebt": "850000000", "shortTermDebt": "76300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "261500000", "reportedCurrency": "USD", "retainedEarnings": "1043400000", "totalLiabilities": "1358100000", "otherCurrentAssets": "73599999", "totalCurrentAssets": "1042599999", "currentLongTermDebt": "36600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "444100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1025400000", "currentAccountsPayable": "119000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "282000000", "shortLongTermDebtTotal": "1053100000", "totalShareholderEquity": "709900000", "capitalLeaseObligations": "105100000", "otherCurrentLiabilities": "128400000", "totalCurrentLiabilities": "344200000", "otherNonCurrentLiabilities": "73800000", "totalNonCurrentLiabilities": "1013899999", "cashAndShortTermInvestments": "321900000", "commonStockSharesOutstanding": "27045308", "intangibleAssetsExcludingGoodwill": "261500000", "cashAndCashEquivalentsAtCarryingValue": "321900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "265399999", "profitLoss": "None", "dividendPayout": "87600000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-5800000", "operatingCashflow": "371400000", "capitalExpenditures": "70600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-265100000", "cashflowFromInvestment": "-112000000", "stockBasedCompensation": "21500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "87600000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-172600000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "144900000", "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": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "income_statement": { "revenue": 2941300000, "cost_of_revenue": 1946800000, "gross_profit": 994500000, "ebit": 383300000, "ebitda": 517800000, "pretax_income": 346400000, "tax_provision": 89800000, "net_income": 256600000, "net_income_to_common": 256600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 327600000, "total_current_assets": 1054900000, "total_assets": 2059900000, "short_term_debt": 69500000, "long_term_debt": 842400000, "total_debt": 911900000, "total_liabilities": 1354600000, "total_equity": 705300000, "shares_outstanding": 28190000, "goodwill_and_intangibles": 703100000 }, "cash_flow": { "operating_cash_flow": 340000000, "capital_expenditure": 88600000, "free_cash_flow": 428600000, "dividends_paid": 84700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278692, "ticker_id": 2036, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "383300000", "ebitda": "517800000", "netIncome": "256600000", "grossProfit": "994500000", "depreciation": "None", "totalRevenue": "2941300000", "costOfRevenue": "1946800000", "interestIncome": "36900000", "incomeBeforeTax": "346400000", "interestExpense": "36900000", "operatingIncome": "382500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "89800000", "reportedCurrency": "USD", "netInterestIncome": "-36900000", "nonInterestIncome": "None", "operatingExpenses": "612000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1946800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134500000", "sellingGeneralAndAdministrative": "424800000", "netIncomeFromContinuingOperations": "256600000" }, "balance": { "goodwill": "432600000", "inventory": "194600000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "2059900000", "longTermDebt": "842400000", "shortTermDebt": "69500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "270500000", "reportedCurrency": "USD", "retainedEarnings": "865500000", "totalLiabilities": "1354600000", "otherCurrentAssets": "98800000", "totalCurrentAssets": "1054900000", "currentLongTermDebt": "32400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "433900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1005000000", "currentAccountsPayable": "146600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "270400000", "shortLongTermDebtTotal": "978300000", "totalShareholderEquity": "705300000", "capitalLeaseObligations": "103500000", "otherCurrentLiabilities": "142900000", "totalCurrentLiabilities": "359000000", "otherNonCurrentLiabilities": "60500000", "totalNonCurrentLiabilities": "995600000", "cashAndShortTermInvestments": "327600000", "commonStockSharesOutstanding": "28190000", "intangibleAssetsExcludingGoodwill": "270500000", "cashAndCashEquivalentsAtCarryingValue": "327600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "256600000", "profitLoss": "None", "dividendPayout": "84700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-26300000", "operatingCashflow": "340000000", "capitalExpenditures": "88600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-239800000", "cashflowFromInvestment": "-159100000", "stockBasedCompensation": "19400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-145300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134500000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2941300000, "cost_of_revenue": 1946800000, "gross_profit": 994500000, "research_and_development": null, "selling_general_admin": 424800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 383300000, "depreciation_amortisation": 134500000, "ebitda": 517800000, "interest_expense": 36900000, "interest_income": null, "other_non_operating": null, "pretax_income": 346400000, "tax_provision": 89800000, "effective_tax_rate": null, "net_income": 256600000, "net_income_continuing_ops": 256600000, "net_income_to_common": 256600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 327600000, "short_term_investments": null, "net_receivables": 433900000, "inventory": 194600000, "other_current_assets": null, "total_current_assets": 1054900000, "net_ppe": null, "goodwill": 432600000, "intangible_assets": 270500000, "goodwill_and_intangibles": 703100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1005000000, "total_assets": 2059900000, "short_term_debt": 69500000, "accounts_payable": 146600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 359000000, "long_term_debt": 842400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 995600000, "total_liabilities": 1354600000, "total_debt": 911900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 865500000, "total_equity": 705300000, "shares_outstanding": 28190000, "operating_cash_flow": 340000000, "stock_based_compensation": 19400000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 88600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -159100000, "dividends_paid": 84700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -239800000, "free_cash_flow": 428600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "383300000", "ebitda": "517800000", "netIncome": "256600000", "grossProfit": "994500000", "depreciation": "None", "totalRevenue": "2941300000", "costOfRevenue": "1946800000", "interestIncome": "36900000", "incomeBeforeTax": "346400000", "interestExpense": "36900000", "operatingIncome": "382500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "89800000", "reportedCurrency": "USD", "netInterestIncome": "-36900000", "nonInterestIncome": "None", "operatingExpenses": "612000000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1946800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "134500000", "sellingGeneralAndAdministrative": "424800000", "netIncomeFromContinuingOperations": "256600000" }, "balance": { "goodwill": "432600000", "inventory": "194600000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "2059900000", "longTermDebt": "842400000", "shortTermDebt": "69500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "270500000", "reportedCurrency": "USD", "retainedEarnings": "865500000", "totalLiabilities": "1354600000", "otherCurrentAssets": "98800000", "totalCurrentAssets": "1054900000", "currentLongTermDebt": "32400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "433900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1005000000", "currentAccountsPayable": "146600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "270400000", "shortLongTermDebtTotal": "978300000", "totalShareholderEquity": "705300000", "capitalLeaseObligations": "103500000", "otherCurrentLiabilities": "142900000", "totalCurrentLiabilities": "359000000", "otherNonCurrentLiabilities": "60500000", "totalNonCurrentLiabilities": "995600000", "cashAndShortTermInvestments": "327600000", "commonStockSharesOutstanding": "28190000", "intangibleAssetsExcludingGoodwill": "270500000", "cashAndCashEquivalentsAtCarryingValue": "327600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "256600000", "profitLoss": "None", "dividendPayout": "84700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-26300000", "operatingCashflow": "340000000", "capitalExpenditures": "88600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-239800000", "cashflowFromInvestment": "-159100000", "stockBasedCompensation": "19400000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "84700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-145300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "134500000", "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": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "income_statement": { "revenue": 2778600000, "cost_of_revenue": 1847900000, "gross_profit": 930700000, "ebit": 370100000, "ebitda": 495800000, "pretax_income": 333100000, "tax_provision": 89400000, "net_income": 243700000, "net_income_to_common": 243700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 386500000, "total_current_assets": 1070000000, "total_assets": 1981300000, "short_term_debt": 63200000, "long_term_debt": 835100000, "total_debt": 898300000, "total_liabilities": 1311000000, "total_equity": 670300000, "shares_outstanding": 28306313, "goodwill_and_intangibles": 667500000 }, "cash_flow": { "operating_cash_flow": 340200000, "capital_expenditure": 61600000, "free_cash_flow": 401800000, "dividends_paid": 63100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278697, "ticker_id": 2036, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "370100000", "ebitda": "495800000", "netIncome": "243700000", "grossProfit": "930700000", "depreciation": "None", "totalRevenue": "2778600000", "costOfRevenue": "1847900000", "interestIncome": "37000000", "incomeBeforeTax": "333100000", "interestExpense": "37000000", "operatingIncome": "369100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "89400000", "reportedCurrency": "USD", "netInterestIncome": "-39121000", "nonInterestIncome": "None", "operatingExpenses": "561600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1847900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125700000", "sellingGeneralAndAdministrative": "385300000", "netIncomeFromContinuingOperations": "247587000" }, "balance": { "goodwill": "398800000", "inventory": "162800000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1981300000", "longTermDebt": "835100000", "shortTermDebt": "63200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "268700000", "reportedCurrency": "USD", "retainedEarnings": "693800000", "totalLiabilities": "1311000000", "otherCurrentAssets": "65700000", "totalCurrentAssets": "1070000000", "currentLongTermDebt": "32200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "455000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "911300000", "currentAccountsPayable": "158600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "215300000", "shortLongTermDebtTotal": "954800000", "totalShareholderEquity": "670300000", "capitalLeaseObligations": "87500000", "otherCurrentLiabilities": "124600000", "totalCurrentLiabilities": "346400000", "otherNonCurrentLiabilities": "48500000", "totalNonCurrentLiabilities": "964600000", "cashAndShortTermInvestments": "386500000", "commonStockSharesOutstanding": "28306313", "intangibleAssetsExcludingGoodwill": "268700000", "cashAndCashEquivalentsAtCarryingValue": "386500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "243700000", "profitLoss": "None", "dividendPayout": "63100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "16500000", "operatingCashflow": "340200000", "capitalExpenditures": "61600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79900000", "cashflowFromInvestment": "-103400000", "stockBasedCompensation": "15900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2778600000, "cost_of_revenue": 1847900000, "gross_profit": 930700000, "research_and_development": null, "selling_general_admin": 385300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 370100000, "depreciation_amortisation": 125700000, "ebitda": 495800000, "interest_expense": 37000000, "interest_income": null, "other_non_operating": null, "pretax_income": 333100000, "tax_provision": 89400000, "effective_tax_rate": null, "net_income": 243700000, "net_income_continuing_ops": 247587000, "net_income_to_common": 243700000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 386500000, "short_term_investments": null, "net_receivables": 455000000, "inventory": 162800000, "other_current_assets": null, "total_current_assets": 1070000000, "net_ppe": null, "goodwill": 398800000, "intangible_assets": 268700000, "goodwill_and_intangibles": 667500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 911300000, "total_assets": 1981300000, "short_term_debt": 63200000, "accounts_payable": 158600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 346400000, "long_term_debt": 835100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 964600000, "total_liabilities": 1311000000, "total_debt": 898300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 693800000, "total_equity": 670300000, "shares_outstanding": 28306313, "operating_cash_flow": 340200000, "stock_based_compensation": 15900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 61600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -103400000, "dividends_paid": 63100000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -79900000, "free_cash_flow": 401800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "370100000", "ebitda": "495800000", "netIncome": "243700000", "grossProfit": "930700000", "depreciation": "None", "totalRevenue": "2778600000", "costOfRevenue": "1847900000", "interestIncome": "37000000", "incomeBeforeTax": "333100000", "interestExpense": "37000000", "operatingIncome": "369100000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "89400000", "reportedCurrency": "USD", "netInterestIncome": "-39121000", "nonInterestIncome": "None", "operatingExpenses": "561600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1847900000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "125700000", "sellingGeneralAndAdministrative": "385300000", "netIncomeFromContinuingOperations": "247587000" }, "balance": { "goodwill": "398800000", "inventory": "162800000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1981300000", "longTermDebt": "835100000", "shortTermDebt": "63200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "268700000", "reportedCurrency": "USD", "retainedEarnings": "693800000", "totalLiabilities": "1311000000", "otherCurrentAssets": "65700000", "totalCurrentAssets": "1070000000", "currentLongTermDebt": "32200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "455000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "911300000", "currentAccountsPayable": "158600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "215300000", "shortLongTermDebtTotal": "954800000", "totalShareholderEquity": "670300000", "capitalLeaseObligations": "87500000", "otherCurrentLiabilities": "124600000", "totalCurrentLiabilities": "346400000", "otherNonCurrentLiabilities": "48500000", "totalNonCurrentLiabilities": "964600000", "cashAndShortTermInvestments": "386500000", "commonStockSharesOutstanding": "28306313", "intangibleAssetsExcludingGoodwill": "268700000", "cashAndCashEquivalentsAtCarryingValue": "386500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "243700000", "profitLoss": "None", "dividendPayout": "63100000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "16500000", "operatingCashflow": "340200000", "capitalExpenditures": "61600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-79900000", "cashflowFromInvestment": "-103400000", "stockBasedCompensation": "15900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "63100000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "125700000", "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": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "income_statement": { "revenue": 2669844000, "cost_of_revenue": 1842060000, "gross_profit": 827784000, "ebit": 344900000, "ebitda": 462600000, "pretax_income": 303307000, "tax_provision": 79879000, "net_income": 223400000, "net_income_to_common": 223400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 229600000, "total_current_assets": 884400000, "total_assets": 1778900000, "short_term_debt": 59600000, "long_term_debt": 830171000, "total_debt": 889771000, "total_liabilities": 1285400000, "total_equity": 493500000, "shares_outstanding": 28869501, "goodwill_and_intangibles": 657000000 }, "cash_flow": { "operating_cash_flow": 277904000, "capital_expenditure": 45646000, "free_cash_flow": 323550000, "dividends_paid": 62671000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278702, "ticker_id": 2036, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "344900000", "ebitda": "462600000", "netIncome": "223400000", "grossProfit": "827784000", "depreciation": "None", "totalRevenue": "2669844000", "costOfRevenue": "1842060000", "interestIncome": "41574000", "incomeBeforeTax": "303307000", "interestExpense": "41600000", "operatingIncome": "345411000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "79879000", "reportedCurrency": "USD", "netInterestIncome": "-41574000", "nonInterestIncome": "None", "operatingExpenses": "482400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-530000", "costofGoodsAndServicesSold": "1842060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117700000", "sellingGeneralAndAdministrative": "335688000", "netIncomeFromContinuingOperations": "223428000" }, "balance": { "goodwill": "373600000", "inventory": "176600000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1778900000", "longTermDebt": "830171000", "shortTermDebt": "59600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "283400000", "reportedCurrency": "USD", "retainedEarnings": "513100000", "totalLiabilities": "1285400000", "otherCurrentAssets": "81000000", "totalCurrentAssets": "884400000", "currentLongTermDebt": "30983000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "397200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "894500000", "currentAccountsPayable": "149200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "194948000", "shortLongTermDebtTotal": "946000000", "totalShareholderEquity": "493500000", "capitalLeaseObligations": "84839000", "otherCurrentLiabilities": "119300000", "totalCurrentLiabilities": "328100000", "otherNonCurrentLiabilities": "42557000", "totalNonCurrentLiabilities": "957300000", "cashAndShortTermInvestments": "229600000", "commonStockSharesOutstanding": "28869501", "intangibleAssetsExcludingGoodwill": "283400000", "cashAndCashEquivalentsAtCarryingValue": "229600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "223428000", "profitLoss": "None", "dividendPayout": "62671000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-16495000", "operatingCashflow": "277904000", "capitalExpenditures": "45646000", "changeInReceivables": "-76486000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-223093000", "cashflowFromInvestment": "-158669000", "stockBasedCompensation": "13816000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62671000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-103858000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-137556000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117677000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2669844000, "cost_of_revenue": 1842060000, "gross_profit": 827784000, "research_and_development": null, "selling_general_admin": 335688000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 344900000, "depreciation_amortisation": 117700000, "ebitda": 462600000, "interest_expense": 41600000, "interest_income": null, "other_non_operating": null, "pretax_income": 303307000, "tax_provision": 79879000, "effective_tax_rate": null, "net_income": 223400000, "net_income_continuing_ops": 223428000, "net_income_to_common": 223400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 229600000, "short_term_investments": 0, "net_receivables": 397200000, "inventory": 176600000, "other_current_assets": null, "total_current_assets": 884400000, "net_ppe": null, "goodwill": 373600000, "intangible_assets": 283400000, "goodwill_and_intangibles": 657000000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 894500000, "total_assets": 1778900000, "short_term_debt": 59600000, "accounts_payable": 149200000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 328100000, "long_term_debt": 830171000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 957300000, "total_liabilities": 1285400000, "total_debt": 889771000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 513100000, "total_equity": 493500000, "shares_outstanding": 28869501, "operating_cash_flow": 277904000, "stock_based_compensation": 13816000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 45646000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -158669000, "dividends_paid": 62671000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -223093000, "free_cash_flow": 323550000, "net_change_in_cash": -103858000 }, "raw_data": { "income": { "ebit": "344900000", "ebitda": "462600000", "netIncome": "223400000", "grossProfit": "827784000", "depreciation": "None", "totalRevenue": "2669844000", "costOfRevenue": "1842060000", "interestIncome": "41574000", "incomeBeforeTax": "303307000", "interestExpense": "41600000", "operatingIncome": "345411000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "79879000", "reportedCurrency": "USD", "netInterestIncome": "-41574000", "nonInterestIncome": "None", "operatingExpenses": "482400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-530000", "costofGoodsAndServicesSold": "1842060000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "117700000", "sellingGeneralAndAdministrative": "335688000", "netIncomeFromContinuingOperations": "223428000" }, "balance": { "goodwill": "373600000", "inventory": "176600000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1778900000", "longTermDebt": "830171000", "shortTermDebt": "59600000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "283400000", "reportedCurrency": "USD", "retainedEarnings": "513100000", "totalLiabilities": "1285400000", "otherCurrentAssets": "81000000", "totalCurrentAssets": "884400000", "currentLongTermDebt": "30983000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "397200000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "894500000", "currentAccountsPayable": "149200000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "194948000", "shortLongTermDebtTotal": "946000000", "totalShareholderEquity": "493500000", "capitalLeaseObligations": "84839000", "otherCurrentLiabilities": "119300000", "totalCurrentLiabilities": "328100000", "otherNonCurrentLiabilities": "42557000", "totalNonCurrentLiabilities": "957300000", "cashAndShortTermInvestments": "229600000", "commonStockSharesOutstanding": "28869501", "intangibleAssetsExcludingGoodwill": "283400000", "cashAndCashEquivalentsAtCarryingValue": "229600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "223428000", "profitLoss": "None", "dividendPayout": "62671000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-16495000", "operatingCashflow": "277904000", "capitalExpenditures": "45646000", "changeInReceivables": "-76486000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-223093000", "cashflowFromInvestment": "-158669000", "stockBasedCompensation": "13816000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "62671000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-103858000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-137556000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "117677000", "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": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "income_statement": { "revenue": 1968650000, "cost_of_revenue": 1379200000, "gross_profit": 589450000, "ebit": 185117000, "ebitda": 288016000, "pretax_income": 155475000, "tax_provision": 36712000, "net_income": 118800000, "net_income_to_common": 118800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 333485000, "total_current_assets": 859316000, "total_assets": 1653202000, "short_term_debt": 55810000, "long_term_debt": 832193000, "total_debt": 888003000, "total_liabilities": 1236362000, "total_equity": 416840000, "shares_outstanding": 29628527, "goodwill_and_intangibles": 586938000 }, "cash_flow": { "operating_cash_flow": 138314000, "capital_expenditure": 36979000, "free_cash_flow": 175293000, "dividends_paid": 35294000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278707, "ticker_id": 2036, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "185117000", "ebitda": "288016000", "netIncome": "118800000", "grossProfit": "589450000", "depreciation": "None", "totalRevenue": "1968650000", "costOfRevenue": "1379200000", "interestIncome": "32842000", "incomeBeforeTax": "155475000", "interestExpense": "32800000", "operatingIncome": "187900000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "36712000", "reportedCurrency": "USD", "netInterestIncome": "-32842000", "nonInterestIncome": "None", "operatingExpenses": "401600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "437000", "costofGoodsAndServicesSold": "1379200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102899000", "sellingGeneralAndAdministrative": "271356000", "netIncomeFromContinuingOperations": "118763000" }, "balance": { "goodwill": "322517000", "inventory": "143039000", "commonStock": "333000", "currentDebt": "None", "investments": "None", "totalAssets": "1653202000", "longTermDebt": "832193000", "shortTermDebt": "55810000", "treasuryStock": "-147239000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "264421000", "reportedCurrency": "USD", "retainedEarnings": "352543000", "totalLiabilities": "1236362000", "otherCurrentAssets": "70025000", "totalCurrentAssets": "859316000", "currentLongTermDebt": "30839000", "longTermInvestments": "None", "shortTermInvestments": "94865000", "currentNetReceivables": "312767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "793886000", "currentAccountsPayable": "132705000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "175804000", "shortLongTermDebtTotal": "937375000", "totalShareholderEquity": "416840000", "capitalLeaseObligations": "74343000", "otherCurrentLiabilities": "119054000", "totalCurrentLiabilities": "307569000", "otherNonCurrentLiabilities": "42409000", "totalNonCurrentLiabilities": "928793000", "cashAndShortTermInvestments": "333485000", "commonStockSharesOutstanding": "29628527", "intangibleAssetsExcludingGoodwill": "264421000", "cashAndCashEquivalentsAtCarryingValue": "333485000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118763000", "profitLoss": "None", "dividendPayout": "35294000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-54003000", "operatingCashflow": "138314000", "capitalExpenditures": "36979000", "changeInReceivables": "-16775000", "changeInExchangeRate": "None", "cashflowFromFinancing": "242090000", "cashflowFromInvestment": "-278439000", "stockBasedCompensation": "13752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35294000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "101965000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18165000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102899000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1968650000, "cost_of_revenue": 1379200000, "gross_profit": 589450000, "research_and_development": null, "selling_general_admin": 271356000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 185117000, "depreciation_amortisation": 102899000, "ebitda": 288016000, "interest_expense": 32800000, "interest_income": null, "other_non_operating": null, "pretax_income": 155475000, "tax_provision": 36712000, "effective_tax_rate": null, "net_income": 118800000, "net_income_continuing_ops": 118763000, "net_income_to_common": 118800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 333485000, "short_term_investments": 94865000, "net_receivables": 312767000, "inventory": 143039000, "other_current_assets": null, "total_current_assets": 859316000, "net_ppe": null, "goodwill": 322517000, "intangible_assets": 264421000, "goodwill_and_intangibles": 586938000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 793886000, "total_assets": 1653202000, "short_term_debt": 55810000, "accounts_payable": 132705000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 307569000, "long_term_debt": 832193000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 928793000, "total_liabilities": 1236362000, "total_debt": 888003000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 352543000, "total_equity": 416840000, "shares_outstanding": 29628527, "operating_cash_flow": 138314000, "stock_based_compensation": 13752000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 36979000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -278439000, "dividends_paid": 35294000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 242090000, "free_cash_flow": 175293000, "net_change_in_cash": 101965000 }, "raw_data": { "income": { "ebit": "185117000", "ebitda": "288016000", "netIncome": "118800000", "grossProfit": "589450000", "depreciation": "None", "totalRevenue": "1968650000", "costOfRevenue": "1379200000", "interestIncome": "32842000", "incomeBeforeTax": "155475000", "interestExpense": "32800000", "operatingIncome": "187900000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "36712000", "reportedCurrency": "USD", "netInterestIncome": "-32842000", "nonInterestIncome": "None", "operatingExpenses": "401600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "437000", "costofGoodsAndServicesSold": "1379200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "102899000", "sellingGeneralAndAdministrative": "271356000", "netIncomeFromContinuingOperations": "118763000" }, "balance": { "goodwill": "322517000", "inventory": "143039000", "commonStock": "333000", "currentDebt": "None", "investments": "None", "totalAssets": "1653202000", "longTermDebt": "832193000", "shortTermDebt": "55810000", "treasuryStock": "-147239000", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "264421000", "reportedCurrency": "USD", "retainedEarnings": "352543000", "totalLiabilities": "1236362000", "otherCurrentAssets": "70025000", "totalCurrentAssets": "859316000", "currentLongTermDebt": "30839000", "longTermInvestments": "None", "shortTermInvestments": "94865000", "currentNetReceivables": "312767000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "793886000", "currentAccountsPayable": "132705000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "175804000", "shortLongTermDebtTotal": "937375000", "totalShareholderEquity": "416840000", "capitalLeaseObligations": "74343000", "otherCurrentLiabilities": "119054000", "totalCurrentLiabilities": "307569000", "otherNonCurrentLiabilities": "42409000", "totalNonCurrentLiabilities": "928793000", "cashAndShortTermInvestments": "333485000", "commonStockSharesOutstanding": "29628527", "intangibleAssetsExcludingGoodwill": "264421000", "cashAndCashEquivalentsAtCarryingValue": "333485000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "118763000", "profitLoss": "None", "dividendPayout": "35294000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-54003000", "operatingCashflow": "138314000", "capitalExpenditures": "36979000", "changeInReceivables": "-16775000", "changeInExchangeRate": "None", "cashflowFromFinancing": "242090000", "cashflowFromInvestment": "-278439000", "stockBasedCompensation": "13752000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35294000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "101965000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-18165000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "102899000", "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": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "income_statement": { "revenue": 1653225000, "cost_of_revenue": 1143251000, "gross_profit": 509974000, "ebit": 161468000, "ebitda": 249464000, "pretax_income": 131177000, "tax_provision": 33938000, "net_income": 97239000, "net_income_to_common": 97239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 231520000, "total_current_assets": 623943000, "total_assets": 1187676000, "short_term_debt": 44186000, "long_term_debt": 541957000, "total_debt": 586143000, "total_liabilities": 868494000, "total_equity": 319182000, "shares_outstanding": 29717609, "goodwill_and_intangibles": 388263000 }, "cash_flow": { "operating_cash_flow": 180789000, "capital_expenditure": 33587000, "free_cash_flow": 214376000, "dividends_paid": 35294000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278712, "ticker_id": 2036, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "161468000", "ebitda": "249464000", "netIncome": "97239000", "grossProfit": "509974000", "depreciation": "None", "totalRevenue": "1653225000", "costOfRevenue": "1143251000", "interestIncome": "30291000", "incomeBeforeTax": "131177000", "interestExpense": "30291000", "operatingIncome": "161867000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "33938000", "reportedCurrency": "USD", "netInterestIncome": "-30291000", "nonInterestIncome": "None", "operatingExpenses": "348107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-399000", "costofGoodsAndServicesSold": "1143251000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87996000", "sellingGeneralAndAdministrative": "237959000", "netIncomeFromContinuingOperations": "97239000" }, "balance": { "goodwill": "216870000", "inventory": "77179000", "commonStock": "331000", "currentDebt": "None", "investments": "None", "totalAssets": "1187676000", "longTermDebt": "541957000", "shortTermDebt": "44186000", "treasuryStock": "-141653000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "171393000", "reportedCurrency": "USD", "retainedEarnings": "269420000", "totalLiabilities": "868494000", "otherCurrentAssets": "48678000", "totalCurrentAssets": "623943000", "currentLongTermDebt": "23355000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "266566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "563733000", "currentAccountsPayable": "101462000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "104022000", "shortLongTermDebtTotal": "622986000", "totalShareholderEquity": "319182000", "capitalLeaseObligations": "57674000", "otherCurrentLiabilities": "90827000", "totalCurrentLiabilities": "236475000", "otherNonCurrentLiabilities": "53184000", "totalNonCurrentLiabilities": "632019000", "cashAndShortTermInvestments": "231520000", "commonStockSharesOutstanding": "29717609", "intangibleAssetsExcludingGoodwill": "171393000", "cashAndCashEquivalentsAtCarryingValue": "231520000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97239000", "profitLoss": "None", "dividendPayout": "35294000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "187000", "operatingCashflow": "180789000", "capitalExpenditures": "33587000", "changeInReceivables": "-10489000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49364000", "cashflowFromInvestment": "-77794000", "stockBasedCompensation": "10826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35294000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "53631000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34897000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87996000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1653225000, "cost_of_revenue": 1143251000, "gross_profit": 509974000, "research_and_development": null, "selling_general_admin": 237959000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 161468000, "depreciation_amortisation": 87996000, "ebitda": 249464000, "interest_expense": 30291000, "interest_income": null, "other_non_operating": null, "pretax_income": 131177000, "tax_provision": 33938000, "effective_tax_rate": null, "net_income": 97239000, "net_income_continuing_ops": 97239000, "net_income_to_common": 97239000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 231520000, "short_term_investments": 0, "net_receivables": 266566000, "inventory": 77179000, "other_current_assets": null, "total_current_assets": 623943000, "net_ppe": null, "goodwill": 216870000, "intangible_assets": 171393000, "goodwill_and_intangibles": 388263000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 563733000, "total_assets": 1187676000, "short_term_debt": 44186000, "accounts_payable": 101462000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 236475000, "long_term_debt": 541957000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 632019000, "total_liabilities": 868494000, "total_debt": 586143000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 269420000, "total_equity": 319182000, "shares_outstanding": 29717609, "operating_cash_flow": 180789000, "stock_based_compensation": 10826000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 33587000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77794000, "dividends_paid": 35294000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -49364000, "free_cash_flow": 214376000, "net_change_in_cash": 53631000 }, "raw_data": { "income": { "ebit": "161468000", "ebitda": "249464000", "netIncome": "97239000", "grossProfit": "509974000", "depreciation": "None", "totalRevenue": "1653225000", "costOfRevenue": "1143251000", "interestIncome": "30291000", "incomeBeforeTax": "131177000", "interestExpense": "30291000", "operatingIncome": "161867000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "33938000", "reportedCurrency": "USD", "netInterestIncome": "-30291000", "nonInterestIncome": "None", "operatingExpenses": "348107000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-399000", "costofGoodsAndServicesSold": "1143251000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "87996000", "sellingGeneralAndAdministrative": "237959000", "netIncomeFromContinuingOperations": "97239000" }, "balance": { "goodwill": "216870000", "inventory": "77179000", "commonStock": "331000", "currentDebt": "None", "investments": "None", "totalAssets": "1187676000", "longTermDebt": "541957000", "shortTermDebt": "44186000", "treasuryStock": "-141653000", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "171393000", "reportedCurrency": "USD", "retainedEarnings": "269420000", "totalLiabilities": "868494000", "otherCurrentAssets": "48678000", "totalCurrentAssets": "623943000", "currentLongTermDebt": "23355000", "longTermInvestments": "None", "shortTermInvestments": "0", "currentNetReceivables": "266566000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "563733000", "currentAccountsPayable": "101462000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "104022000", "shortLongTermDebtTotal": "622986000", "totalShareholderEquity": "319182000", "capitalLeaseObligations": "57674000", "otherCurrentLiabilities": "90827000", "totalCurrentLiabilities": "236475000", "otherNonCurrentLiabilities": "53184000", "totalNonCurrentLiabilities": "632019000", "cashAndShortTermInvestments": "231520000", "commonStockSharesOutstanding": "29717609", "intangibleAssetsExcludingGoodwill": "171393000", "cashAndCashEquivalentsAtCarryingValue": "231520000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "97239000", "profitLoss": "None", "dividendPayout": "35294000", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "187000", "operatingCashflow": "180789000", "capitalExpenditures": "33587000", "changeInReceivables": "-10489000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-49364000", "cashflowFromInvestment": "-77794000", "stockBasedCompensation": "10826000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35294000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "53631000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34897000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "87996000", "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": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "income_statement": { "revenue": 1511629000, "cost_of_revenue": 1076809000, "gross_profit": 434820000, "ebit": 120709000, "ebitda": 199772000, "pretax_income": 92605000, "tax_provision": 24446000, "net_income": 68159000, "net_income_to_common": 68159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 177889000, "total_current_assets": 581949000, "total_assets": 1099479000, "short_term_debt": 42370000, "long_term_debt": 545031000, "total_debt": 587401000, "total_liabilities": 849448000, "total_equity": 250031000, "shares_outstanding": 29873106, "goodwill_and_intangibles": 349214000 }, "cash_flow": { "operating_cash_flow": 123067000, "capital_expenditure": 50167000, "free_cash_flow": 173234000, "dividends_paid": 35294000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278717, "ticker_id": 2036, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "120709000", "ebitda": "199772000", "netIncome": "68159000", "grossProfit": "434820000", "depreciation": "None", "totalRevenue": "1511629000", "costOfRevenue": "1076809000", "interestIncome": "28104000", "incomeBeforeTax": "92605000", "interestExpense": "28104000", "operatingIncome": "121160000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "24446000", "reportedCurrency": "USD", "netInterestIncome": "-28104000", "nonInterestIncome": "None", "operatingExpenses": "313660000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-451000", "costofGoodsAndServicesSold": "1076809000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79063000", "sellingGeneralAndAdministrative": "214134000", "netIncomeFromContinuingOperations": "68159000" }, "balance": { "goodwill": "195652000", "inventory": "74606000", "commonStock": "329000", "currentDebt": "None", "investments": "None", "totalAssets": "1099479000", "longTermDebt": "545031000", "shortTermDebt": "42370000", "treasuryStock": "-106756000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "153562000", "reportedCurrency": "USD", "retainedEarnings": "173371000", "totalLiabilities": "849448000", "otherCurrentAssets": "46974000", "totalCurrentAssets": "581949000", "currentLongTermDebt": "24164000", "longTermInvestments": "None", "shortTermInvestments": "37961000", "currentNetReceivables": "244519000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "517530000", "currentAccountsPayable": "98871000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "106410000", "shortLongTermDebtTotal": "620783000", "totalShareholderEquity": "250031000", "capitalLeaseObligations": "51588000", "otherCurrentLiabilities": "72908000", "totalCurrentLiabilities": "214149000", "otherNonCurrentLiabilities": "47711000", "totalNonCurrentLiabilities": "635299000", "cashAndShortTermInvestments": "177889000", "commonStockSharesOutstanding": "29873106", "intangibleAssetsExcludingGoodwill": "153562000", "cashAndCashEquivalentsAtCarryingValue": "177889000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68159000", "profitLoss": "None", "dividendPayout": "35294000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10597000", "operatingCashflow": "123067000", "capitalExpenditures": "50167000", "changeInReceivables": "-29582000", "changeInExchangeRate": "None", "cashflowFromFinancing": "96113000", "cashflowFromInvestment": "-131733000", "stockBasedCompensation": "8727000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35294000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "87447000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2331000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79063000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1511629000, "cost_of_revenue": 1076809000, "gross_profit": 434820000, "research_and_development": null, "selling_general_admin": 214134000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 120709000, "depreciation_amortisation": 79063000, "ebitda": 199772000, "interest_expense": 28104000, "interest_income": null, "other_non_operating": null, "pretax_income": 92605000, "tax_provision": 24446000, "effective_tax_rate": null, "net_income": 68159000, "net_income_continuing_ops": 68159000, "net_income_to_common": 68159000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 177889000, "short_term_investments": 37961000, "net_receivables": 244519000, "inventory": 74606000, "other_current_assets": null, "total_current_assets": 581949000, "net_ppe": null, "goodwill": 195652000, "intangible_assets": 153562000, "goodwill_and_intangibles": 349214000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 517530000, "total_assets": 1099479000, "short_term_debt": 42370000, "accounts_payable": 98871000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 214149000, "long_term_debt": 545031000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 635299000, "total_liabilities": 849448000, "total_debt": 587401000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 173371000, "total_equity": 250031000, "shares_outstanding": 29873106, "operating_cash_flow": 123067000, "stock_based_compensation": 8727000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 50167000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -131733000, "dividends_paid": 35294000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 96113000, "free_cash_flow": 173234000, "net_change_in_cash": 87447000 }, "raw_data": { "income": { "ebit": "120709000", "ebitda": "199772000", "netIncome": "68159000", "grossProfit": "434820000", "depreciation": "None", "totalRevenue": "1511629000", "costOfRevenue": "1076809000", "interestIncome": "28104000", "incomeBeforeTax": "92605000", "interestExpense": "28104000", "operatingIncome": "121160000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "24446000", "reportedCurrency": "USD", "netInterestIncome": "-28104000", "nonInterestIncome": "None", "operatingExpenses": "313660000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "-451000", "costofGoodsAndServicesSold": "1076809000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "79063000", "sellingGeneralAndAdministrative": "214134000", "netIncomeFromContinuingOperations": "68159000" }, "balance": { "goodwill": "195652000", "inventory": "74606000", "commonStock": "329000", "currentDebt": "None", "investments": "None", "totalAssets": "1099479000", "longTermDebt": "545031000", "shortTermDebt": "42370000", "treasuryStock": "-106756000", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "153562000", "reportedCurrency": "USD", "retainedEarnings": "173371000", "totalLiabilities": "849448000", "otherCurrentAssets": "46974000", "totalCurrentAssets": "581949000", "currentLongTermDebt": "24164000", "longTermInvestments": "None", "shortTermInvestments": "37961000", "currentNetReceivables": "244519000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "517530000", "currentAccountsPayable": "98871000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "106410000", "shortLongTermDebtTotal": "620783000", "totalShareholderEquity": "250031000", "capitalLeaseObligations": "51588000", "otherCurrentLiabilities": "72908000", "totalCurrentLiabilities": "214149000", "otherNonCurrentLiabilities": "47711000", "totalNonCurrentLiabilities": "635299000", "cashAndShortTermInvestments": "177889000", "commonStockSharesOutstanding": "29873106", "intangibleAssetsExcludingGoodwill": "153562000", "cashAndCashEquivalentsAtCarryingValue": "177889000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68159000", "profitLoss": "None", "dividendPayout": "35294000", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-10597000", "operatingCashflow": "123067000", "capitalExpenditures": "50167000", "changeInReceivables": "-29582000", "changeInExchangeRate": "None", "cashflowFromFinancing": "96113000", "cashflowFromInvestment": "-131733000", "stockBasedCompensation": "8727000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35294000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "87447000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2331000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "79063000", "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": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "income_statement": { "revenue": 1336432000, "cost_of_revenue": 964841000, "gross_profit": 371591000, "ebit": 92682000, "ebitda": 151407000, "pretax_income": 72186000, "tax_provision": 17438000, "net_income": 54748000, "net_income_to_common": 54748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 90442000, "total_current_assets": 411545000, "total_assets": 834658000, "short_term_debt": 27448000, "long_term_debt": 432182000, "total_debt": 459630000, "total_liabilities": 652160000, "total_equity": 182498000, "shares_outstanding": 31229558, "goodwill_and_intangibles": 322839000 }, "cash_flow": { "operating_cash_flow": 96633000, "capital_expenditure": 35232000, "free_cash_flow": 131865000, "dividends_paid": 35294000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278722, "ticker_id": 2036, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "92682000", "ebitda": "151407000", "netIncome": "54748000", "grossProfit": "371591000", "depreciation": "None", "totalRevenue": "1336432000", "costOfRevenue": "964841000", "interestIncome": "20496000", "incomeBeforeTax": "72186000", "interestExpense": "20496000", "operatingIncome": "93217000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "17438000", "reportedCurrency": "USD", "netInterestIncome": "-20496000", "nonInterestIncome": "None", "operatingExpenses": "278374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-535000", "costofGoodsAndServicesSold": "964841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58725000", "sellingGeneralAndAdministrative": "183150000", "netIncomeFromContinuingOperations": "54748000" }, "balance": { "goodwill": "173049000", "inventory": "61162000", "commonStock": "327000", "currentDebt": "None", "investments": "None", "totalAssets": "834658000", "longTermDebt": "432182000", "shortTermDebt": "27448000", "treasuryStock": "-104425000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "149790000", "reportedCurrency": "USD", "retainedEarnings": "105212000", "totalLiabilities": "652160000", "otherCurrentAssets": "35760000", "totalCurrentAssets": "411545000", "currentLongTermDebt": "22642000", "longTermInvestments": "None", "shortTermInvestments": "10060000", "currentNetReceivables": "214121000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "423113000", "currentAccountsPayable": "96949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "90117000", "shortLongTermDebtTotal": "463454000", "totalShareholderEquity": "182498000", "capitalLeaseObligations": "3824000", "otherCurrentLiabilities": "57289000", "totalCurrentLiabilities": "181686000", "otherNonCurrentLiabilities": "27773000", "totalNonCurrentLiabilities": "470474000", "cashAndShortTermInvestments": "90442000", "commonStockSharesOutstanding": "31229558", "intangibleAssetsExcludingGoodwill": "149790000", "cashAndCashEquivalentsAtCarryingValue": "90442000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54748000", "profitLoss": "None", "dividendPayout": "35294000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-15717000", "operatingCashflow": "96633000", "capitalExpenditures": "35232000", "changeInReceivables": "-30166000", "changeInExchangeRate": "None", "cashflowFromFinancing": "5368000", "cashflowFromInvestment": "-74069000", "stockBasedCompensation": "7839000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35294000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "27932000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-89363000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58725000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1336432000, "cost_of_revenue": 964841000, "gross_profit": 371591000, "research_and_development": 0, "selling_general_admin": 183150000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 92682000, "depreciation_amortisation": 58725000, "ebitda": 151407000, "interest_expense": 20496000, "interest_income": null, "other_non_operating": null, "pretax_income": 72186000, "tax_provision": 17438000, "effective_tax_rate": null, "net_income": 54748000, "net_income_continuing_ops": 54748000, "net_income_to_common": 54748000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 90442000, "short_term_investments": 10060000, "net_receivables": 214121000, "inventory": 61162000, "other_current_assets": null, "total_current_assets": 411545000, "net_ppe": null, "goodwill": 173049000, "intangible_assets": 149790000, "goodwill_and_intangibles": 322839000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 423113000, "total_assets": 834658000, "short_term_debt": 27448000, "accounts_payable": 96949000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 181686000, "long_term_debt": 432182000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 470474000, "total_liabilities": 652160000, "total_debt": 459630000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 105212000, "total_equity": 182498000, "shares_outstanding": 31229558, "operating_cash_flow": 96633000, "stock_based_compensation": 7839000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35232000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -74069000, "dividends_paid": 35294000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 5368000, "free_cash_flow": 131865000, "net_change_in_cash": 27932000 }, "raw_data": { "income": { "ebit": "92682000", "ebitda": "151407000", "netIncome": "54748000", "grossProfit": "371591000", "depreciation": "None", "totalRevenue": "1336432000", "costOfRevenue": "964841000", "interestIncome": "20496000", "incomeBeforeTax": "72186000", "interestExpense": "20496000", "operatingIncome": "93217000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "17438000", "reportedCurrency": "USD", "netInterestIncome": "-20496000", "nonInterestIncome": "None", "operatingExpenses": "278374000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "-535000", "costofGoodsAndServicesSold": "964841000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58725000", "sellingGeneralAndAdministrative": "183150000", "netIncomeFromContinuingOperations": "54748000" }, "balance": { "goodwill": "173049000", "inventory": "61162000", "commonStock": "327000", "currentDebt": "None", "investments": "None", "totalAssets": "834658000", "longTermDebt": "432182000", "shortTermDebt": "27448000", "treasuryStock": "-104425000", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "149790000", "reportedCurrency": "USD", "retainedEarnings": "105212000", "totalLiabilities": "652160000", "otherCurrentAssets": "35760000", "totalCurrentAssets": "411545000", "currentLongTermDebt": "22642000", "longTermInvestments": "None", "shortTermInvestments": "10060000", "currentNetReceivables": "214121000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "423113000", "currentAccountsPayable": "96949000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "90117000", "shortLongTermDebtTotal": "463454000", "totalShareholderEquity": "182498000", "capitalLeaseObligations": "3824000", "otherCurrentLiabilities": "57289000", "totalCurrentLiabilities": "181686000", "otherNonCurrentLiabilities": "27773000", "totalNonCurrentLiabilities": "470474000", "cashAndShortTermInvestments": "90442000", "commonStockSharesOutstanding": "31229558", "intangibleAssetsExcludingGoodwill": "149790000", "cashAndCashEquivalentsAtCarryingValue": "90442000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "54748000", "profitLoss": "None", "dividendPayout": "35294000", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-15717000", "operatingCashflow": "96633000", "capitalExpenditures": "35232000", "changeInReceivables": "-30166000", "changeInExchangeRate": "None", "cashflowFromFinancing": "5368000", "cashflowFromInvestment": "-74069000", "stockBasedCompensation": "7839000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "35294000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "27932000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-89363000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58725000", "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": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "income_statement": { "revenue": 660500000, "cost_of_revenue": 458700000, "gross_profit": 201800000, "ebit": 58600000, "ebitda": 96300000, "pretax_income": 47100000, "tax_provision": 12300000, "net_income": 34800000, "net_income_to_common": 34800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 474300000, "total_current_assets": 1170100000, "total_assets": 2229800000, "short_term_debt": 77300000, "long_term_debt": 1035400000, "total_debt": 1112700000, "total_liabilities": 1562300000, "total_equity": 667500000, "shares_outstanding": 26965335, "goodwill_and_intangibles": 727300000 }, "cash_flow": { "operating_cash_flow": 102300000, "capital_expenditure": 16600000, "free_cash_flow": 118900000, "dividends_paid": 58700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278685, "ticker_id": 2036, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "58600000", "ebitda": "96300000", "netIncome": "34800000", "grossProfit": "201800000", "depreciation": "None", "totalRevenue": "660500000", "costOfRevenue": "458700000", "interestIncome": "None", "incomeBeforeTax": "47100000", "interestExpense": "10300000", "operatingIncome": "58600000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "12300000", "reportedCurrency": "USD", "netInterestIncome": "-10300000", "nonInterestIncome": "None", "operatingExpenses": "143200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "458700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37700000", "sellingGeneralAndAdministrative": "144200000", "netIncomeFromContinuingOperations": "34800000" }, "balance": { "goodwill": "460800000", "inventory": "205700000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "2229800000", "longTermDebt": "1035400000", "shortTermDebt": "77300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "266500000", "reportedCurrency": "USD", "retainedEarnings": "1019000000", "totalLiabilities": "1562300000", "otherCurrentAssets": "63700000", "totalCurrentAssets": "1170100000", "currentLongTermDebt": "35600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "426400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1059700000", "currentAccountsPayable": "124900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1180600000", "totalShareholderEquity": "667500000", "capitalLeaseObligations": "109600000", "otherCurrentLiabilities": "147600000", "totalCurrentLiabilities": "349800000", "otherNonCurrentLiabilities": "84700000", "totalNonCurrentLiabilities": "1212500000", "cashAndShortTermInvestments": "474300000", "commonStockSharesOutstanding": "26965335", "intangibleAssetsExcludingGoodwill": "266500000", "cashAndCashEquivalentsAtCarryingValue": "474300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34800000", "profitLoss": "None", "dividendPayout": "58700000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2100000", "operatingCashflow": "102300000", "capitalExpenditures": "16600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95400000", "cashflowFromInvestment": "-45300000", "stockBasedCompensation": "5700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 660500000, "cost_of_revenue": 458700000, "gross_profit": 201800000, "research_and_development": null, "selling_general_admin": 144200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 58600000, "depreciation_amortisation": 37700000, "ebitda": 96300000, "interest_expense": 10300000, "interest_income": null, "other_non_operating": null, "pretax_income": 47100000, "tax_provision": 12300000, "effective_tax_rate": null, "net_income": 34800000, "net_income_continuing_ops": 34800000, "net_income_to_common": 34800000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 474300000, "short_term_investments": null, "net_receivables": 426400000, "inventory": 205700000, "other_current_assets": null, "total_current_assets": 1170100000, "net_ppe": null, "goodwill": 460800000, "intangible_assets": 266500000, "goodwill_and_intangibles": 727300000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1059700000, "total_assets": 2229800000, "short_term_debt": 77300000, "accounts_payable": 124900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 349800000, "long_term_debt": 1035400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1212500000, "total_liabilities": 1562300000, "total_debt": 1112700000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1019000000, "total_equity": 667500000, "shares_outstanding": 26965335, "operating_cash_flow": 102300000, "stock_based_compensation": 5700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 16600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -45300000, "dividends_paid": 58700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 95400000, "free_cash_flow": 118900000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "58600000", "ebitda": "96300000", "netIncome": "34800000", "grossProfit": "201800000", "depreciation": "None", "totalRevenue": "660500000", "costOfRevenue": "458700000", "interestIncome": "None", "incomeBeforeTax": "47100000", "interestExpense": "10300000", "operatingIncome": "58600000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "12300000", "reportedCurrency": "USD", "netInterestIncome": "-10300000", "nonInterestIncome": "None", "operatingExpenses": "143200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "458700000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "37700000", "sellingGeneralAndAdministrative": "144200000", "netIncomeFromContinuingOperations": "34800000" }, "balance": { "goodwill": "460800000", "inventory": "205700000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "2229800000", "longTermDebt": "1035400000", "shortTermDebt": "77300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "266500000", "reportedCurrency": "USD", "retainedEarnings": "1019000000", "totalLiabilities": "1562300000", "otherCurrentAssets": "63700000", "totalCurrentAssets": "1170100000", "currentLongTermDebt": "35600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "426400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1059700000", "currentAccountsPayable": "124900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1180600000", "totalShareholderEquity": "667500000", "capitalLeaseObligations": "109600000", "otherCurrentLiabilities": "147600000", "totalCurrentLiabilities": "349800000", "otherNonCurrentLiabilities": "84700000", "totalNonCurrentLiabilities": "1212500000", "cashAndShortTermInvestments": "474300000", "commonStockSharesOutstanding": "26965335", "intangibleAssetsExcludingGoodwill": "266500000", "cashAndCashEquivalentsAtCarryingValue": "474300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "34800000", "profitLoss": "None", "dividendPayout": "58700000", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-2100000", "operatingCashflow": "102300000", "capitalExpenditures": "16600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "95400000", "cashflowFromInvestment": "-45300000", "stockBasedCompensation": "5700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "58700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-25400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "37700000", "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": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "income_statement": { "revenue": 747500000, "cost_of_revenue": 486000000, "gross_profit": 261500000, "ebit": 110199999, "ebitda": 320799999, "pretax_income": 102000000, "tax_provision": 25400000, "net_income": 76600000, "net_income_to_common": 76600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 321900000, "total_current_assets": 1042599999, "total_assets": 2068000000, "short_term_debt": 76300000, "long_term_debt": 850000000, "total_debt": 926300000, "total_liabilities": 1358100000, "total_equity": 709900000, "shares_outstanding": 27045308, "goodwill_and_intangibles": 711900000 }, "cash_flow": { "operating_cash_flow": 64900000, "capital_expenditure": 15600000, "free_cash_flow": 80500000, "dividends_paid": 9900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278686, "ticker_id": 2036, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "110199999", "ebitda": "320799999", "netIncome": "76600000", "grossProfit": "261500000", "depreciation": "None", "totalRevenue": "747500000", "costOfRevenue": "486000000", "interestIncome": "8200000", "incomeBeforeTax": "102000000", "interestExpense": "8199999", "operatingIncome": "108800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "25400000", "reportedCurrency": "USD", "netInterestIncome": "-8200000", "nonInterestIncome": "None", "operatingExpenses": "152700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "486000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210600000", "sellingGeneralAndAdministrative": "141900000", "netIncomeFromContinuingOperations": "76600000" }, "balance": { "goodwill": "450400000", "inventory": "203000000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "2068000000", "longTermDebt": "850000000", "shortTermDebt": "76300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "261500000", "reportedCurrency": "USD", "retainedEarnings": "1043400000", "totalLiabilities": "1358100000", "otherCurrentAssets": "73599999", "totalCurrentAssets": "1042599999", "currentLongTermDebt": "36600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "444100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1025400000", "currentAccountsPayable": "119000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "282000000", "shortLongTermDebtTotal": "1053100000", "totalShareholderEquity": "709900000", "capitalLeaseObligations": "105100000", "otherCurrentLiabilities": "128400000", "totalCurrentLiabilities": "344200000", "otherNonCurrentLiabilities": "73800000", "totalNonCurrentLiabilities": "1013899999", "cashAndShortTermInvestments": "321900000", "commonStockSharesOutstanding": "27045308", "intangibleAssetsExcludingGoodwill": "261500000", "cashAndCashEquivalentsAtCarryingValue": "321900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76600000", "profitLoss": "None", "dividendPayout": "9900000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-14300000", "operatingCashflow": "64900000", "capitalExpenditures": "15600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44700000", "cashflowFromInvestment": "-31600000", "stockBasedCompensation": "38600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 747500000, "cost_of_revenue": 486000000, "gross_profit": 261500000, "research_and_development": null, "selling_general_admin": 141900000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 110199999, "depreciation_amortisation": 210600000, "ebitda": 320799999, "interest_expense": 8199999, "interest_income": null, "other_non_operating": null, "pretax_income": 102000000, "tax_provision": 25400000, "effective_tax_rate": null, "net_income": 76600000, "net_income_continuing_ops": 76600000, "net_income_to_common": 76600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 321900000, "short_term_investments": null, "net_receivables": 444100000, "inventory": 203000000, "other_current_assets": null, "total_current_assets": 1042599999, "net_ppe": null, "goodwill": 450400000, "intangible_assets": 261500000, "goodwill_and_intangibles": 711900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1025400000, "total_assets": 2068000000, "short_term_debt": 76300000, "accounts_payable": 119000000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 344200000, "long_term_debt": 850000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1013899999, "total_liabilities": 1358100000, "total_debt": 926300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1043400000, "total_equity": 709900000, "shares_outstanding": 27045308, "operating_cash_flow": 64900000, "stock_based_compensation": 38600000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -31600000, "dividends_paid": 9900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -44700000, "free_cash_flow": 80500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "110199999", "ebitda": "320799999", "netIncome": "76600000", "grossProfit": "261500000", "depreciation": "None", "totalRevenue": "747500000", "costOfRevenue": "486000000", "interestIncome": "8200000", "incomeBeforeTax": "102000000", "interestExpense": "8199999", "operatingIncome": "108800000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "25400000", "reportedCurrency": "USD", "netInterestIncome": "-8200000", "nonInterestIncome": "None", "operatingExpenses": "152700000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "486000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "210600000", "sellingGeneralAndAdministrative": "141900000", "netIncomeFromContinuingOperations": "76600000" }, "balance": { "goodwill": "450400000", "inventory": "203000000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "2068000000", "longTermDebt": "850000000", "shortTermDebt": "76300000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "261500000", "reportedCurrency": "USD", "retainedEarnings": "1043400000", "totalLiabilities": "1358100000", "otherCurrentAssets": "73599999", "totalCurrentAssets": "1042599999", "currentLongTermDebt": "36600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "444100000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1025400000", "currentAccountsPayable": "119000000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "282000000", "shortLongTermDebtTotal": "1053100000", "totalShareholderEquity": "709900000", "capitalLeaseObligations": "105100000", "otherCurrentLiabilities": "128400000", "totalCurrentLiabilities": "344200000", "otherNonCurrentLiabilities": "73800000", "totalNonCurrentLiabilities": "1013899999", "cashAndShortTermInvestments": "321900000", "commonStockSharesOutstanding": "27045308", "intangibleAssetsExcludingGoodwill": "261500000", "cashAndCashEquivalentsAtCarryingValue": "321900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "76600000", "profitLoss": "None", "dividendPayout": "9900000", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-14300000", "operatingCashflow": "64900000", "capitalExpenditures": "15600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-44700000", "cashflowFromInvestment": "-31600000", "stockBasedCompensation": "38600000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-46800000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "38200000", "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": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "income_statement": { "revenue": 778200000, "cost_of_revenue": 514000000, "gross_profit": 264200000, "ebit": 107200000, "ebitda": 142700000, "pretax_income": 100300000, "tax_provision": 25900000, "net_income": 74400000, "net_income_to_common": 74400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 333300000, "total_current_assets": 1035300000, "total_assets": 2051100000, "short_term_debt": 74500000, "long_term_debt": 846000000, "total_debt": 920500000, "total_liabilities": 1372500000, "total_equity": 678600000, "shares_outstanding": 27171749, "goodwill_and_intangibles": 704600000 }, "cash_flow": { "operating_cash_flow": -182500000, "capital_expenditure": 35800000, "free_cash_flow": -146700000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278688, "ticker_id": 2036, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "107200000", "ebitda": "142700000", "netIncome": "74400000", "grossProfit": "264200000", "depreciation": "None", "totalRevenue": "778200000", "costOfRevenue": "514000000", "interestIncome": "6900000", "incomeBeforeTax": "100300000", "interestExpense": "6900000", "operatingIncome": "106800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "25900000", "reportedCurrency": "USD", "netInterestIncome": "-6900000", "nonInterestIncome": "None", "operatingExpenses": "157400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "514000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35500000", "sellingGeneralAndAdministrative": "147300000", "netIncomeFromContinuingOperations": "74400000" }, "balance": { "goodwill": "444300000", "inventory": "187700000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "2051100000", "longTermDebt": "846000000", "shortTermDebt": "74500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "260300000", "reportedCurrency": "USD", "retainedEarnings": "976800000", "totalLiabilities": "1372500000", "otherCurrentAssets": "31600000", "totalCurrentAssets": "1035300000", "currentLongTermDebt": "34800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "482700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1015800000", "currentAccountsPayable": "137900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "282800000", "shortLongTermDebtTotal": "985300000", "totalShareholderEquity": "678600000", "capitalLeaseObligations": "104500000", "otherCurrentLiabilities": "138000000", "totalCurrentLiabilities": "372300000", "otherNonCurrentLiabilities": "67400000", "totalNonCurrentLiabilities": "1000200000", "cashAndShortTermInvestments": "333300000", "commonStockSharesOutstanding": "27171749", "intangibleAssetsExcludingGoodwill": "260300000", "cashAndCashEquivalentsAtCarryingValue": "333300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56700000", "profitLoss": "None", "dividendPayout": "10000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-3000000", "operatingCashflow": "-182500000", "capitalExpenditures": "35800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58700000", "cashflowFromInvestment": "46900000", "stockBasedCompensation": "-11200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-71200000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 778200000, "cost_of_revenue": 514000000, "gross_profit": 264200000, "research_and_development": null, "selling_general_admin": 147300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 107200000, "depreciation_amortisation": 35500000, "ebitda": 142700000, "interest_expense": 6900000, "interest_income": null, "other_non_operating": null, "pretax_income": 100300000, "tax_provision": 25900000, "effective_tax_rate": null, "net_income": 74400000, "net_income_continuing_ops": 74400000, "net_income_to_common": 74400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 333300000, "short_term_investments": null, "net_receivables": 482700000, "inventory": 187700000, "other_current_assets": null, "total_current_assets": 1035300000, "net_ppe": null, "goodwill": 444300000, "intangible_assets": 260300000, "goodwill_and_intangibles": 704600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1015800000, "total_assets": 2051100000, "short_term_debt": 74500000, "accounts_payable": 137900000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 372300000, "long_term_debt": 846000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1000200000, "total_liabilities": 1372500000, "total_debt": 920500000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 976800000, "total_equity": 678600000, "shares_outstanding": 27171749, "operating_cash_flow": -182500000, "stock_based_compensation": -11200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 35800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": 46900000, "dividends_paid": 10000000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -58700000, "free_cash_flow": -146700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "107200000", "ebitda": "142700000", "netIncome": "74400000", "grossProfit": "264200000", "depreciation": "None", "totalRevenue": "778200000", "costOfRevenue": "514000000", "interestIncome": "6900000", "incomeBeforeTax": "100300000", "interestExpense": "6900000", "operatingIncome": "106800000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "25900000", "reportedCurrency": "USD", "netInterestIncome": "-6900000", "nonInterestIncome": "None", "operatingExpenses": "157400000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "514000000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35500000", "sellingGeneralAndAdministrative": "147300000", "netIncomeFromContinuingOperations": "74400000" }, "balance": { "goodwill": "444300000", "inventory": "187700000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "2051100000", "longTermDebt": "846000000", "shortTermDebt": "74500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "260300000", "reportedCurrency": "USD", "retainedEarnings": "976800000", "totalLiabilities": "1372500000", "otherCurrentAssets": "31600000", "totalCurrentAssets": "1035300000", "currentLongTermDebt": "34800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "482700000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1015800000", "currentAccountsPayable": "137900000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "282800000", "shortLongTermDebtTotal": "985300000", "totalShareholderEquity": "678600000", "capitalLeaseObligations": "104500000", "otherCurrentLiabilities": "138000000", "totalCurrentLiabilities": "372300000", "otherNonCurrentLiabilities": "67400000", "totalNonCurrentLiabilities": "1000200000", "cashAndShortTermInvestments": "333300000", "commonStockSharesOutstanding": "27171749", "intangibleAssetsExcludingGoodwill": "260300000", "cashAndCashEquivalentsAtCarryingValue": "333300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "-56700000", "profitLoss": "None", "dividendPayout": "10000000", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "-3000000", "operatingCashflow": "-182500000", "capitalExpenditures": "35800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-58700000", "cashflowFromInvestment": "46900000", "stockBasedCompensation": "-11200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10000000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-51400000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "-71200000", "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": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "income_statement": { "revenue": 760300000, "cost_of_revenue": 500400000, "gross_profit": 259900000, "ebit": 101700000, "ebitda": 137300000, "pretax_income": 93400000, "tax_provision": 24400000, "net_income": 69000000, "net_income_to_common": 69000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 305200000, "total_current_assets": 1017400000, "total_assets": 2020100000, "short_term_debt": 72200000, "long_term_debt": 842800000, "total_debt": 915000000, "total_liabilities": 1355600000, "total_equity": 664500000, "shares_outstanding": 27404000, "goodwill_and_intangibles": 696600000 }, "cash_flow": { "operating_cash_flow": 90400000, "capital_expenditure": 15600000, "free_cash_flow": 106000000, "dividends_paid": 10900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278689, "ticker_id": 2036, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "101700000", "ebitda": "137300000", "netIncome": "69000000", "grossProfit": "259900000", "depreciation": "None", "totalRevenue": "760300000", "costOfRevenue": "500400000", "interestIncome": "8300000", "incomeBeforeTax": "93400000", "interestExpense": "8300000", "operatingIncome": "101000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "24400000", "reportedCurrency": "USD", "netInterestIncome": "-8300000", "nonInterestIncome": "None", "operatingExpenses": "158900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "500400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35600000", "sellingGeneralAndAdministrative": "113100000", "netIncomeFromContinuingOperations": "69000000" }, "balance": { "goodwill": "436900000", "inventory": "192000000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "2020100000", "longTermDebt": "842800000", "shortTermDebt": "72200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "259700000", "reportedCurrency": "USD", "retainedEarnings": "912500000", "totalLiabilities": "1355600000", "otherCurrentAssets": "72600000", "totalCurrentAssets": "1017400000", "currentLongTermDebt": "33300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "447600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1002700000", "currentAccountsPayable": "150100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "277800000", "shortLongTermDebtTotal": "983400000", "totalShareholderEquity": "664500000", "capitalLeaseObligations": "107300000", "otherCurrentLiabilities": "134300000", "totalCurrentLiabilities": "356600000", "otherNonCurrentLiabilities": "64800000", "totalNonCurrentLiabilities": "999000000", "cashAndShortTermInvestments": "305200000", "commonStockSharesOutstanding": "27404000", "intangibleAssetsExcludingGoodwill": "259700000", "cashAndCashEquivalentsAtCarryingValue": "305200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69000000", "profitLoss": "None", "dividendPayout": "10900000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "6400000", "operatingCashflow": "90400000", "capitalExpenditures": "15600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66800000", "cashflowFromInvestment": "-17100000", "stockBasedCompensation": "5300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 760300000, "cost_of_revenue": 500400000, "gross_profit": 259900000, "research_and_development": null, "selling_general_admin": 113100000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 101700000, "depreciation_amortisation": 35600000, "ebitda": 137300000, "interest_expense": 8300000, "interest_income": null, "other_non_operating": null, "pretax_income": 93400000, "tax_provision": 24400000, "effective_tax_rate": null, "net_income": 69000000, "net_income_continuing_ops": 69000000, "net_income_to_common": 69000000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 305200000, "short_term_investments": null, "net_receivables": 447600000, "inventory": 192000000, "other_current_assets": null, "total_current_assets": 1017400000, "net_ppe": null, "goodwill": 436900000, "intangible_assets": 259700000, "goodwill_and_intangibles": 696600000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1002700000, "total_assets": 2020100000, "short_term_debt": 72200000, "accounts_payable": 150100000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 356600000, "long_term_debt": 842800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 999000000, "total_liabilities": 1355600000, "total_debt": 915000000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 912500000, "total_equity": 664500000, "shares_outstanding": 27404000, "operating_cash_flow": 90400000, "stock_based_compensation": 5300000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 15600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -17100000, "dividends_paid": 10900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -66800000, "free_cash_flow": 106000000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "101700000", "ebitda": "137300000", "netIncome": "69000000", "grossProfit": "259900000", "depreciation": "None", "totalRevenue": "760300000", "costOfRevenue": "500400000", "interestIncome": "8300000", "incomeBeforeTax": "93400000", "interestExpense": "8300000", "operatingIncome": "101000000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "24400000", "reportedCurrency": "USD", "netInterestIncome": "-8300000", "nonInterestIncome": "None", "operatingExpenses": "158900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "500400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35600000", "sellingGeneralAndAdministrative": "113100000", "netIncomeFromContinuingOperations": "69000000" }, "balance": { "goodwill": "436900000", "inventory": "192000000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "2020100000", "longTermDebt": "842800000", "shortTermDebt": "72200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "259700000", "reportedCurrency": "USD", "retainedEarnings": "912500000", "totalLiabilities": "1355600000", "otherCurrentAssets": "72600000", "totalCurrentAssets": "1017400000", "currentLongTermDebt": "33300000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "447600000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1002700000", "currentAccountsPayable": "150100000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "277800000", "shortLongTermDebtTotal": "983400000", "totalShareholderEquity": "664500000", "capitalLeaseObligations": "107300000", "otherCurrentLiabilities": "134300000", "totalCurrentLiabilities": "356600000", "otherNonCurrentLiabilities": "64800000", "totalNonCurrentLiabilities": "999000000", "cashAndShortTermInvestments": "305200000", "commonStockSharesOutstanding": "27404000", "intangibleAssetsExcludingGoodwill": "259700000", "cashAndCashEquivalentsAtCarryingValue": "305200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "69000000", "profitLoss": "None", "dividendPayout": "10900000", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "6400000", "operatingCashflow": "90400000", "capitalExpenditures": "15600000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-66800000", "cashflowFromInvestment": "-17100000", "stockBasedCompensation": "5300000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-49200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35600000", "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": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "income_statement": { "revenue": 684800000, "cost_of_revenue": 461100000, "gross_profit": 223700000, "ebit": 69600000, "ebitda": 105200000, "pretax_income": 61300000, "tax_provision": 15900000, "net_income": 45400000, "net_income_to_common": 45400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 298700000, "total_current_assets": 994700000, "total_assets": 1999300000, "short_term_debt": 70100000, "long_term_debt": 839800000, "total_debt": 909900000, "total_liabilities": 1338400000, "total_equity": 660900000, "shares_outstanding": 27695912, "goodwill_and_intangibles": 702500000 }, "cash_flow": { "operating_cash_flow": 92100000, "capital_expenditure": 20200000, "free_cash_flow": 112300000, "dividends_paid": 56800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278690, "ticker_id": 2036, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "69600000", "ebitda": "105200000", "netIncome": "45400000", "grossProfit": "223700000", "depreciation": "None", "totalRevenue": "684800000", "costOfRevenue": "461100000", "interestIncome": "8300000", "incomeBeforeTax": "61300000", "interestExpense": "8300000", "operatingIncome": "69800000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "15900000", "reportedCurrency": "USD", "netInterestIncome": "-8300000", "nonInterestIncome": "None", "operatingExpenses": "153900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "461100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35600000", "sellingGeneralAndAdministrative": "108400000", "netIncomeFromContinuingOperations": "45400000" }, "balance": { "goodwill": "435600000", "inventory": "198400000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1999300000", "longTermDebt": "839800000", "shortTermDebt": "70100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "266900000", "reportedCurrency": "USD", "retainedEarnings": "853600000", "totalLiabilities": "1338400000", "otherCurrentAssets": "78200000", "totalCurrentAssets": "994700000", "currentLongTermDebt": "32600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "419400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1004600000", "currentAccountsPayable": "142300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "273300000", "shortLongTermDebtTotal": "976500000", "totalShareholderEquity": "660900000", "capitalLeaseObligations": "104100000", "otherCurrentLiabilities": "132300000", "totalCurrentLiabilities": "344700000", "otherNonCurrentLiabilities": "62900000", "totalNonCurrentLiabilities": "993700000", "cashAndShortTermInvestments": "298700000", "commonStockSharesOutstanding": "27695912", "intangibleAssetsExcludingGoodwill": "266900000", "cashAndCashEquivalentsAtCarryingValue": "298700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45400000", "profitLoss": "None", "dividendPayout": "56800000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3400000", "operatingCashflow": "92100000", "capitalExpenditures": "20200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94900000", "cashflowFromInvestment": "-26100000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35600000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 684800000, "cost_of_revenue": 461100000, "gross_profit": 223700000, "research_and_development": null, "selling_general_admin": 108400000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 69600000, "depreciation_amortisation": 35600000, "ebitda": 105200000, "interest_expense": 8300000, "interest_income": null, "other_non_operating": null, "pretax_income": 61300000, "tax_provision": 15900000, "effective_tax_rate": null, "net_income": 45400000, "net_income_continuing_ops": 45400000, "net_income_to_common": 45400000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 298700000, "short_term_investments": null, "net_receivables": 419400000, "inventory": 198400000, "other_current_assets": null, "total_current_assets": 994700000, "net_ppe": null, "goodwill": 435600000, "intangible_assets": 266900000, "goodwill_and_intangibles": 702500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1004600000, "total_assets": 1999300000, "short_term_debt": 70100000, "accounts_payable": 142300000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 344700000, "long_term_debt": 839800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 993700000, "total_liabilities": 1338400000, "total_debt": 909900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 853600000, "total_equity": 660900000, "shares_outstanding": 27695912, "operating_cash_flow": 92100000, "stock_based_compensation": 5900000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20200000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -26100000, "dividends_paid": 56800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -94900000, "free_cash_flow": 112300000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "69600000", "ebitda": "105200000", "netIncome": "45400000", "grossProfit": "223700000", "depreciation": "None", "totalRevenue": "684800000", "costOfRevenue": "461100000", "interestIncome": "8300000", "incomeBeforeTax": "61300000", "interestExpense": "8300000", "operatingIncome": "69800000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "15900000", "reportedCurrency": "USD", "netInterestIncome": "-8300000", "nonInterestIncome": "None", "operatingExpenses": "153900000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "461100000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35600000", "sellingGeneralAndAdministrative": "108400000", "netIncomeFromContinuingOperations": "45400000" }, "balance": { "goodwill": "435600000", "inventory": "198400000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1999300000", "longTermDebt": "839800000", "shortTermDebt": "70100000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "266900000", "reportedCurrency": "USD", "retainedEarnings": "853600000", "totalLiabilities": "1338400000", "otherCurrentAssets": "78200000", "totalCurrentAssets": "994700000", "currentLongTermDebt": "32600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "419400000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1004600000", "currentAccountsPayable": "142300000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "273300000", "shortLongTermDebtTotal": "976500000", "totalShareholderEquity": "660900000", "capitalLeaseObligations": "104100000", "otherCurrentLiabilities": "132300000", "totalCurrentLiabilities": "344700000", "otherNonCurrentLiabilities": "62900000", "totalNonCurrentLiabilities": "993700000", "cashAndShortTermInvestments": "298700000", "commonStockSharesOutstanding": "27695912", "intangibleAssetsExcludingGoodwill": "266900000", "cashAndCashEquivalentsAtCarryingValue": "298700000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "45400000", "profitLoss": "None", "dividendPayout": "56800000", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-3400000", "operatingCashflow": "92100000", "capitalExpenditures": "20200000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-94900000", "cashflowFromInvestment": "-26100000", "stockBasedCompensation": "5900000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "56800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-34300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35600000", "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": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "income_statement": { "revenue": 750200000, "cost_of_revenue": 498400000, "gross_profit": 251800000, "ebit": 98500000, "ebitda": 133800000, "pretax_income": 89400000, "tax_provision": 22500000, "net_income": 66900000, "net_income_to_common": 66900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 327600000, "total_current_assets": 1054900000, "total_assets": 2059900000, "short_term_debt": 69500000, "long_term_debt": 842400000, "total_debt": 911900000, "total_liabilities": 1354600000, "total_equity": 705300000, "shares_outstanding": 27945000, "goodwill_and_intangibles": 703100000 }, "cash_flow": { "operating_cash_flow": 74800000, "capital_expenditure": 21900000, "free_cash_flow": 96700000, "dividends_paid": 9700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278691, "ticker_id": 2036, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98500000", "ebitda": "133800000", "netIncome": "66900000", "grossProfit": "251800000", "depreciation": "None", "totalRevenue": "750200000", "costOfRevenue": "498400000", "interestIncome": "9100000", "incomeBeforeTax": "89400000", "interestExpense": "9100000", "operatingIncome": "98500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "22500000", "reportedCurrency": "USD", "netInterestIncome": "-9100000", "nonInterestIncome": "None", "operatingExpenses": "153300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "498400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35300000", "sellingGeneralAndAdministrative": "106300000", "netIncomeFromContinuingOperations": "66900000" }, "balance": { "goodwill": "432600000", "inventory": "194600000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "2059900000", "longTermDebt": "842400000", "shortTermDebt": "69500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "270500000", "reportedCurrency": "USD", "retainedEarnings": "865500000", "totalLiabilities": "1354600000", "otherCurrentAssets": "98800000", "totalCurrentAssets": "1054900000", "currentLongTermDebt": "32400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "433900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1005000000", "currentAccountsPayable": "146600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "270400000", "shortLongTermDebtTotal": "978300000", "totalShareholderEquity": "705300000", "capitalLeaseObligations": "103500000", "otherCurrentLiabilities": "142900000", "totalCurrentLiabilities": "359000000", "otherNonCurrentLiabilities": "60500000", "totalNonCurrentLiabilities": "995600000", "cashAndShortTermInvestments": "327600000", "commonStockSharesOutstanding": "27945000", "intangibleAssetsExcludingGoodwill": "270500000", "cashAndCashEquivalentsAtCarryingValue": "327600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66900000", "profitLoss": "None", "dividendPayout": "9700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-9900000", "operatingCashflow": "74800000", "capitalExpenditures": "21900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88700000", "cashflowFromInvestment": "-64700000", "stockBasedCompensation": "6200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35300000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 750200000, "cost_of_revenue": 498400000, "gross_profit": 251800000, "research_and_development": null, "selling_general_admin": 106300000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98500000, "depreciation_amortisation": 35300000, "ebitda": 133800000, "interest_expense": 9100000, "interest_income": null, "other_non_operating": null, "pretax_income": 89400000, "tax_provision": 22500000, "effective_tax_rate": null, "net_income": 66900000, "net_income_continuing_ops": 66900000, "net_income_to_common": 66900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 327600000, "short_term_investments": null, "net_receivables": 433900000, "inventory": 194600000, "other_current_assets": null, "total_current_assets": 1054900000, "net_ppe": null, "goodwill": 432600000, "intangible_assets": 270500000, "goodwill_and_intangibles": 703100000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1005000000, "total_assets": 2059900000, "short_term_debt": 69500000, "accounts_payable": 146600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 359000000, "long_term_debt": 842400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 995600000, "total_liabilities": 1354600000, "total_debt": 911900000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 865500000, "total_equity": 705300000, "shares_outstanding": 27945000, "operating_cash_flow": 74800000, "stock_based_compensation": 6200000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21900000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -64700000, "dividends_paid": 9700000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -88700000, "free_cash_flow": 96700000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "98500000", "ebitda": "133800000", "netIncome": "66900000", "grossProfit": "251800000", "depreciation": "None", "totalRevenue": "750200000", "costOfRevenue": "498400000", "interestIncome": "9100000", "incomeBeforeTax": "89400000", "interestExpense": "9100000", "operatingIncome": "98500000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "22500000", "reportedCurrency": "USD", "netInterestIncome": "-9100000", "nonInterestIncome": "None", "operatingExpenses": "153300000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "498400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "35300000", "sellingGeneralAndAdministrative": "106300000", "netIncomeFromContinuingOperations": "66900000" }, "balance": { "goodwill": "432600000", "inventory": "194600000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "2059900000", "longTermDebt": "842400000", "shortTermDebt": "69500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "270500000", "reportedCurrency": "USD", "retainedEarnings": "865500000", "totalLiabilities": "1354600000", "otherCurrentAssets": "98800000", "totalCurrentAssets": "1054900000", "currentLongTermDebt": "32400000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "433900000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1005000000", "currentAccountsPayable": "146600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "270400000", "shortLongTermDebtTotal": "978300000", "totalShareholderEquity": "705300000", "capitalLeaseObligations": "103500000", "otherCurrentLiabilities": "142900000", "totalCurrentLiabilities": "359000000", "otherNonCurrentLiabilities": "60500000", "totalNonCurrentLiabilities": "995600000", "cashAndShortTermInvestments": "327600000", "commonStockSharesOutstanding": "27945000", "intangibleAssetsExcludingGoodwill": "270500000", "cashAndCashEquivalentsAtCarryingValue": "327600000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "66900000", "profitLoss": "None", "dividendPayout": "9700000", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-9900000", "operatingCashflow": "74800000", "capitalExpenditures": "21900000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-88700000", "cashflowFromInvestment": "-64700000", "stockBasedCompensation": "6200000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9700000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-78900000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "35300000", "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": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "income_statement": { "revenue": 760600000, "cost_of_revenue": 503800000, "gross_profit": 256800000, "ebit": 101600000, "ebitda": 135300000, "pretax_income": 93900000, "tax_provision": 25300000, "net_income": 68600000, "net_income_to_common": 68600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 406200000, "total_current_assets": 1124800000, "total_assets": 2072500000, "short_term_debt": 65500000, "long_term_debt": 840800000, "total_debt": 906300000, "total_liabilities": 1356100000, "total_equity": 716400000, "shares_outstanding": 28117000, "goodwill_and_intangibles": 670900000 }, "cash_flow": { "operating_cash_flow": 101400000, "capital_expenditure": 24100000, "free_cash_flow": 125500000, "dividends_paid": 9800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278693, "ticker_id": 2036, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "101600000", "ebitda": "135300000", "netIncome": "68600000", "grossProfit": "256800000", "depreciation": "None", "totalRevenue": "760600000", "costOfRevenue": "503800000", "interestIncome": "7700000", "incomeBeforeTax": "93900000", "interestExpense": "7700000", "operatingIncome": "101300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "25300000", "reportedCurrency": "USD", "netInterestIncome": "-7700000", "nonInterestIncome": "None", "operatingExpenses": "155500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "503800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33700000", "sellingGeneralAndAdministrative": "109200000", "netIncomeFromContinuingOperations": "68600000" }, "balance": { "goodwill": "415100000", "inventory": "182300000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "2072500000", "longTermDebt": "840800000", "shortTermDebt": "65500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "255800000", "reportedCurrency": "USD", "retainedEarnings": "808400000", "totalLiabilities": "1356100000", "otherCurrentAssets": "85300000", "totalCurrentAssets": "1124800000", "currentLongTermDebt": "31500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "451000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "947700000", "currentAccountsPayable": "169400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "253100000", "shortLongTermDebtTotal": "966900000", "totalShareholderEquity": "716400000", "capitalLeaseObligations": "94600000", "otherCurrentLiabilities": "141800000", "totalCurrentLiabilities": "376700000", "otherNonCurrentLiabilities": "55900000", "totalNonCurrentLiabilities": "979400000", "cashAndShortTermInvestments": "406200000", "commonStockSharesOutstanding": "28117000", "intangibleAssetsExcludingGoodwill": "255800000", "cashAndCashEquivalentsAtCarryingValue": "406200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68600000", "profitLoss": "None", "dividendPayout": "9800000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "101400000", "capitalExpenditures": "24100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36300000", "cashflowFromInvestment": "-39200000", "stockBasedCompensation": "4500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33700000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 760600000, "cost_of_revenue": 503800000, "gross_profit": 256800000, "research_and_development": null, "selling_general_admin": 109200000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 101600000, "depreciation_amortisation": 33700000, "ebitda": 135300000, "interest_expense": 7700000, "interest_income": null, "other_non_operating": null, "pretax_income": 93900000, "tax_provision": 25300000, "effective_tax_rate": null, "net_income": 68600000, "net_income_continuing_ops": 68600000, "net_income_to_common": 68600000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 406200000, "short_term_investments": null, "net_receivables": 451000000, "inventory": 182300000, "other_current_assets": null, "total_current_assets": 1124800000, "net_ppe": null, "goodwill": 415100000, "intangible_assets": 255800000, "goodwill_and_intangibles": 670900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 947700000, "total_assets": 2072500000, "short_term_debt": 65500000, "accounts_payable": 169400000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 376700000, "long_term_debt": 840800000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 979400000, "total_liabilities": 1356100000, "total_debt": 906300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 808400000, "total_equity": 716400000, "shares_outstanding": 28117000, "operating_cash_flow": 101400000, "stock_based_compensation": 4500000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 24100000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -39200000, "dividends_paid": 9800000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -36300000, "free_cash_flow": 125500000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "101600000", "ebitda": "135300000", "netIncome": "68600000", "grossProfit": "256800000", "depreciation": "None", "totalRevenue": "760600000", "costOfRevenue": "503800000", "interestIncome": "7700000", "incomeBeforeTax": "93900000", "interestExpense": "7700000", "operatingIncome": "101300000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "25300000", "reportedCurrency": "USD", "netInterestIncome": "-7700000", "nonInterestIncome": "None", "operatingExpenses": "155500000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "503800000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33700000", "sellingGeneralAndAdministrative": "109200000", "netIncomeFromContinuingOperations": "68600000" }, "balance": { "goodwill": "415100000", "inventory": "182300000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "2072500000", "longTermDebt": "840800000", "shortTermDebt": "65500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "255800000", "reportedCurrency": "USD", "retainedEarnings": "808400000", "totalLiabilities": "1356100000", "otherCurrentAssets": "85300000", "totalCurrentAssets": "1124800000", "currentLongTermDebt": "31500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "451000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "947700000", "currentAccountsPayable": "169400000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "253100000", "shortLongTermDebtTotal": "966900000", "totalShareholderEquity": "716400000", "capitalLeaseObligations": "94600000", "otherCurrentLiabilities": "141800000", "totalCurrentLiabilities": "376700000", "otherNonCurrentLiabilities": "55900000", "totalNonCurrentLiabilities": "979400000", "cashAndShortTermInvestments": "406200000", "commonStockSharesOutstanding": "28117000", "intangibleAssetsExcludingGoodwill": "255800000", "cashAndCashEquivalentsAtCarryingValue": "406200000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "68600000", "profitLoss": "None", "dividendPayout": "9800000", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-5000000", "operatingCashflow": "101400000", "capitalExpenditures": "24100000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-36300000", "cashflowFromInvestment": "-39200000", "stockBasedCompensation": "4500000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9800000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-20700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33700000", "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": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "income_statement": { "revenue": 737600000, "cost_of_revenue": 486200000, "gross_profit": 251400000, "ebit": 94900000, "ebitda": 128300000, "pretax_income": 86700000, "tax_provision": 21500000, "net_income": 65200000, "net_income_to_common": 65200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 380300000, "total_current_assets": 1087400000, "total_assets": 2025200000, "short_term_debt": 65200000, "long_term_debt": 844000000, "total_debt": 909200000, "total_liabilities": 1339900000, "total_equity": 685300000, "shares_outstanding": 28317801, "goodwill_and_intangibles": 662700000 }, "cash_flow": { "operating_cash_flow": 79000000, "capital_expenditure": 20800000, "free_cash_flow": 99800000, "dividends_paid": 10300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278694, "ticker_id": 2036, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94900000", "ebitda": "128300000", "netIncome": "65200000", "grossProfit": "251400000", "depreciation": "None", "totalRevenue": "737600000", "costOfRevenue": "486200000", "interestIncome": "None", "incomeBeforeTax": "86700000", "interestExpense": "8200000", "operatingIncome": "94800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "21500000", "reportedCurrency": "USD", "netInterestIncome": "-8200000", "nonInterestIncome": "None", "operatingExpenses": "156600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "486200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33400000", "sellingGeneralAndAdministrative": "106700000", "netIncomeFromContinuingOperations": "65200000" }, "balance": { "goodwill": "406100000", "inventory": "175600000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "2025200000", "longTermDebt": "844000000", "shortTermDebt": "65200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "256600000", "reportedCurrency": "USD", "retainedEarnings": "749600000", "totalLiabilities": "1339900000", "otherCurrentAssets": "57700000", "totalCurrentAssets": "1087400000", "currentLongTermDebt": "31800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "473800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "937800000", "currentAccountsPayable": "157500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "971200000", "totalShareholderEquity": "685300000", "capitalLeaseObligations": "95400000", "otherCurrentLiabilities": "129900000", "totalCurrentLiabilities": "352600000", "otherNonCurrentLiabilities": "55400000", "totalNonCurrentLiabilities": "987300000", "cashAndShortTermInvestments": "380300000", "commonStockSharesOutstanding": "28317801", "intangibleAssetsExcludingGoodwill": "256600000", "cashAndCashEquivalentsAtCarryingValue": "380300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65200000", "profitLoss": "None", "dividendPayout": "10300000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-3400000", "operatingCashflow": "79000000", "capitalExpenditures": "20800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64500000", "cashflowFromInvestment": "-34100000", "stockBasedCompensation": "4700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33400000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 737600000, "cost_of_revenue": 486200000, "gross_profit": 251400000, "research_and_development": null, "selling_general_admin": 106700000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94900000, "depreciation_amortisation": 33400000, "ebitda": 128300000, "interest_expense": 8200000, "interest_income": null, "other_non_operating": null, "pretax_income": 86700000, "tax_provision": 21500000, "effective_tax_rate": null, "net_income": 65200000, "net_income_continuing_ops": 65200000, "net_income_to_common": 65200000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 380300000, "short_term_investments": null, "net_receivables": 473800000, "inventory": 175600000, "other_current_assets": null, "total_current_assets": 1087400000, "net_ppe": null, "goodwill": 406100000, "intangible_assets": 256600000, "goodwill_and_intangibles": 662700000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 937800000, "total_assets": 2025200000, "short_term_debt": 65200000, "accounts_payable": 157500000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 352600000, "long_term_debt": 844000000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 987300000, "total_liabilities": 1339900000, "total_debt": 909200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 749600000, "total_equity": 685300000, "shares_outstanding": 28317801, "operating_cash_flow": 79000000, "stock_based_compensation": 4700000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 20800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -34100000, "dividends_paid": 10300000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -64500000, "free_cash_flow": 99800000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "94900000", "ebitda": "128300000", "netIncome": "65200000", "grossProfit": "251400000", "depreciation": "None", "totalRevenue": "737600000", "costOfRevenue": "486200000", "interestIncome": "None", "incomeBeforeTax": "86700000", "interestExpense": "8200000", "operatingIncome": "94800000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "21500000", "reportedCurrency": "USD", "netInterestIncome": "-8200000", "nonInterestIncome": "None", "operatingExpenses": "156600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "486200000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "33400000", "sellingGeneralAndAdministrative": "106700000", "netIncomeFromContinuingOperations": "65200000" }, "balance": { "goodwill": "406100000", "inventory": "175600000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "2025200000", "longTermDebt": "844000000", "shortTermDebt": "65200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "256600000", "reportedCurrency": "USD", "retainedEarnings": "749600000", "totalLiabilities": "1339900000", "otherCurrentAssets": "57700000", "totalCurrentAssets": "1087400000", "currentLongTermDebt": "31800000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "473800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "937800000", "currentAccountsPayable": "157500000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "971200000", "totalShareholderEquity": "685300000", "capitalLeaseObligations": "95400000", "otherCurrentLiabilities": "129900000", "totalCurrentLiabilities": "352600000", "otherNonCurrentLiabilities": "55400000", "totalNonCurrentLiabilities": "987300000", "cashAndShortTermInvestments": "380300000", "commonStockSharesOutstanding": "28317801", "intangibleAssetsExcludingGoodwill": "256600000", "cashAndCashEquivalentsAtCarryingValue": "380300000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65200000", "profitLoss": "None", "dividendPayout": "10300000", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-3400000", "operatingCashflow": "79000000", "capitalExpenditures": "20800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-64500000", "cashflowFromInvestment": "-34100000", "stockBasedCompensation": "4700000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "10300000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-45700000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "33400000", "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": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "income_statement": { "revenue": 692900000, "cost_of_revenue": 458400000, "gross_profit": 234500000, "ebit": 88300000, "ebitda": 120400000, "pretax_income": 76400000, "tax_provision": 20500000, "net_income": 55900000, "net_income_to_common": 55900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 399900000, "total_current_assets": 1079200000, "total_assets": 2003200000, "short_term_debt": 62800000, "long_term_debt": 843400000, "total_debt": 906200000, "total_liabilities": 1324000000, "total_equity": 679200000, "shares_outstanding": 28385000, "goodwill_and_intangibles": 660900000 }, "cash_flow": { "operating_cash_flow": 84800000, "capital_expenditure": 21800000, "free_cash_flow": 106600000, "dividends_paid": 54900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278695, "ticker_id": 2036, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "88300000", "ebitda": "120400000", "netIncome": "55900000", "grossProfit": "234500000", "depreciation": "None", "totalRevenue": "692900000", "costOfRevenue": "458400000", "interestIncome": "None", "incomeBeforeTax": "76400000", "interestExpense": "11900000", "operatingIncome": "87900000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "20500000", "reportedCurrency": "USD", "netInterestIncome": "-11900000", "nonInterestIncome": "None", "operatingExpenses": "146600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "458400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32100000", "sellingGeneralAndAdministrative": "102600000", "netIncomeFromContinuingOperations": "55900000" }, "balance": { "goodwill": "400400000", "inventory": "171100000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "2003200000", "longTermDebt": "843400000", "shortTermDebt": "62800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "260500000", "reportedCurrency": "USD", "retainedEarnings": "694200000", "totalLiabilities": "1324000000", "otherCurrentAssets": "47400000", "totalCurrentAssets": "1079200000", "currentLongTermDebt": "31600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "460800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "924000000", "currentAccountsPayable": "156800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "964100000", "totalShareholderEquity": "679200000", "capitalLeaseObligations": "89100000", "otherCurrentLiabilities": "120100000", "totalCurrentLiabilities": "339700000", "otherNonCurrentLiabilities": "56800000", "totalNonCurrentLiabilities": "984300000", "cashAndShortTermInvestments": "399900000", "commonStockSharesOutstanding": "28385000", "intangibleAssetsExcludingGoodwill": "260500000", "cashAndCashEquivalentsAtCarryingValue": "399900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55900000", "profitLoss": "None", "dividendPayout": "54900000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-8000000", "operatingCashflow": "84800000", "capitalExpenditures": "21800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50300000", "cashflowFromInvestment": "-21100000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32100000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 692900000, "cost_of_revenue": 458400000, "gross_profit": 234500000, "research_and_development": null, "selling_general_admin": 102600000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 88300000, "depreciation_amortisation": 32100000, "ebitda": 120400000, "interest_expense": 11900000, "interest_income": null, "other_non_operating": null, "pretax_income": 76400000, "tax_provision": 20500000, "effective_tax_rate": null, "net_income": 55900000, "net_income_continuing_ops": 55900000, "net_income_to_common": 55900000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 399900000, "short_term_investments": null, "net_receivables": 460800000, "inventory": 171100000, "other_current_assets": null, "total_current_assets": 1079200000, "net_ppe": null, "goodwill": 400400000, "intangible_assets": 260500000, "goodwill_and_intangibles": 660900000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 924000000, "total_assets": 2003200000, "short_term_debt": 62800000, "accounts_payable": 156800000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 339700000, "long_term_debt": 843400000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 984300000, "total_liabilities": 1324000000, "total_debt": 906200000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 694200000, "total_equity": 679200000, "shares_outstanding": 28385000, "operating_cash_flow": 84800000, "stock_based_compensation": 4000000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 21800000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -21100000, "dividends_paid": 54900000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -50300000, "free_cash_flow": 106600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "88300000", "ebitda": "120400000", "netIncome": "55900000", "grossProfit": "234500000", "depreciation": "None", "totalRevenue": "692900000", "costOfRevenue": "458400000", "interestIncome": "None", "incomeBeforeTax": "76400000", "interestExpense": "11900000", "operatingIncome": "87900000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "20500000", "reportedCurrency": "USD", "netInterestIncome": "-11900000", "nonInterestIncome": "None", "operatingExpenses": "146600000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "458400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "32100000", "sellingGeneralAndAdministrative": "102600000", "netIncomeFromContinuingOperations": "55900000" }, "balance": { "goodwill": "400400000", "inventory": "171100000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "2003200000", "longTermDebt": "843400000", "shortTermDebt": "62800000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "260500000", "reportedCurrency": "USD", "retainedEarnings": "694200000", "totalLiabilities": "1324000000", "otherCurrentAssets": "47400000", "totalCurrentAssets": "1079200000", "currentLongTermDebt": "31600000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "460800000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "924000000", "currentAccountsPayable": "156800000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "964100000", "totalShareholderEquity": "679200000", "capitalLeaseObligations": "89100000", "otherCurrentLiabilities": "120100000", "totalCurrentLiabilities": "339700000", "otherNonCurrentLiabilities": "56800000", "totalNonCurrentLiabilities": "984300000", "cashAndShortTermInvestments": "399900000", "commonStockSharesOutstanding": "28385000", "intangibleAssetsExcludingGoodwill": "260500000", "cashAndCashEquivalentsAtCarryingValue": "399900000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "55900000", "profitLoss": "None", "dividendPayout": "54900000", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "-8000000", "operatingCashflow": "84800000", "capitalExpenditures": "21800000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-50300000", "cashflowFromInvestment": "-21100000", "stockBasedCompensation": "4000000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "54900000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-200000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "32100000", "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": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "income_statement": { "revenue": 720726000, "cost_of_revenue": 475017000, "gross_profit": 245709000, "ebit": 98100000, "ebitda": 129660000, "pretax_income": 90255000, "tax_provision": 25418000, "net_income": 64837000, "net_income_to_common": 64837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 386500000, "total_current_assets": 1070000000, "total_assets": 1981300000, "short_term_debt": 63200000, "long_term_debt": 835100000, "total_debt": 898300000, "total_liabilities": 1311000000, "total_equity": 670300000, "shares_outstanding": 28353334, "goodwill_and_intangibles": 667500000 }, "cash_flow": { "operating_cash_flow": 89661000, "capital_expenditure": 14698000, "free_cash_flow": 104359000, "dividends_paid": 9321000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278696, "ticker_id": 2036, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "98100000", "ebitda": "129660000", "netIncome": "64837000", "grossProfit": "245709000", "depreciation": "None", "totalRevenue": "720726000", "costOfRevenue": "475017000", "interestIncome": "None", "incomeBeforeTax": "90255000", "interestExpense": "7784000", "operatingIncome": "97583000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "25418000", "reportedCurrency": "USD", "netInterestIncome": "-7784000", "nonInterestIncome": "None", "operatingExpenses": "148126000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "475017000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31560000", "sellingGeneralAndAdministrative": "103023000", "netIncomeFromContinuingOperations": "64837000" }, "balance": { "goodwill": "398800000", "inventory": "162800000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1981300000", "longTermDebt": "835100000", "shortTermDebt": "63200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "268700000", "reportedCurrency": "USD", "retainedEarnings": "693800000", "totalLiabilities": "1311000000", "otherCurrentAssets": "65700000", "totalCurrentAssets": "1070000000", "currentLongTermDebt": "32200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "455000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "911300000", "currentAccountsPayable": "158600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "954800000", "totalShareholderEquity": "670300000", "capitalLeaseObligations": "87500000", "otherCurrentLiabilities": "124600000", "totalCurrentLiabilities": "346400000", "otherNonCurrentLiabilities": "48500000", "totalNonCurrentLiabilities": "964600000", "cashAndShortTermInvestments": "386500000", "commonStockSharesOutstanding": "28353334", "intangibleAssetsExcludingGoodwill": "268700000", "cashAndCashEquivalentsAtCarryingValue": "386500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64837000", "profitLoss": "None", "dividendPayout": "9321000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2215000", "operatingCashflow": "89661000", "capitalExpenditures": "14698000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17371000", "cashflowFromInvestment": "-25522000", "stockBasedCompensation": "5263000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9321000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31560000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 720726000, "cost_of_revenue": 475017000, "gross_profit": 245709000, "research_and_development": null, "selling_general_admin": 103023000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 98100000, "depreciation_amortisation": 31560000, "ebitda": 129660000, "interest_expense": 7784000, "interest_income": null, "other_non_operating": null, "pretax_income": 90255000, "tax_provision": 25418000, "effective_tax_rate": null, "net_income": 64837000, "net_income_continuing_ops": 64837000, "net_income_to_common": 64837000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 386500000, "short_term_investments": null, "net_receivables": 455000000, "inventory": 162800000, "other_current_assets": null, "total_current_assets": 1070000000, "net_ppe": null, "goodwill": 398800000, "intangible_assets": 268700000, "goodwill_and_intangibles": 667500000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 911300000, "total_assets": 1981300000, "short_term_debt": 63200000, "accounts_payable": 158600000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 346400000, "long_term_debt": 835100000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 964600000, "total_liabilities": 1311000000, "total_debt": 898300000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 693800000, "total_equity": 670300000, "shares_outstanding": 28353334, "operating_cash_flow": 89661000, "stock_based_compensation": 5263000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 14698000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -25522000, "dividends_paid": 9321000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -17371000, "free_cash_flow": 104359000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "98100000", "ebitda": "129660000", "netIncome": "64837000", "grossProfit": "245709000", "depreciation": "None", "totalRevenue": "720726000", "costOfRevenue": "475017000", "interestIncome": "None", "incomeBeforeTax": "90255000", "interestExpense": "7784000", "operatingIncome": "97583000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "25418000", "reportedCurrency": "USD", "netInterestIncome": "-7784000", "nonInterestIncome": "None", "operatingExpenses": "148126000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "475017000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31560000", "sellingGeneralAndAdministrative": "103023000", "netIncomeFromContinuingOperations": "64837000" }, "balance": { "goodwill": "398800000", "inventory": "162800000", "commonStock": "300000", "currentDebt": "None", "investments": "None", "totalAssets": "1981300000", "longTermDebt": "835100000", "shortTermDebt": "63200000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "268700000", "reportedCurrency": "USD", "retainedEarnings": "693800000", "totalLiabilities": "1311000000", "otherCurrentAssets": "65700000", "totalCurrentAssets": "1070000000", "currentLongTermDebt": "32200000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "455000000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "911300000", "currentAccountsPayable": "158600000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "954800000", "totalShareholderEquity": "670300000", "capitalLeaseObligations": "87500000", "otherCurrentLiabilities": "124600000", "totalCurrentLiabilities": "346400000", "otherNonCurrentLiabilities": "48500000", "totalNonCurrentLiabilities": "964600000", "cashAndShortTermInvestments": "386500000", "commonStockSharesOutstanding": "28353334", "intangibleAssetsExcludingGoodwill": "268700000", "cashAndCashEquivalentsAtCarryingValue": "386500000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "64837000", "profitLoss": "None", "dividendPayout": "9321000", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-2215000", "operatingCashflow": "89661000", "capitalExpenditures": "14698000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-17371000", "cashflowFromInvestment": "-25522000", "stockBasedCompensation": "5263000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9321000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-6300000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31560000", "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": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "income_statement": { "revenue": 706465000, "cost_of_revenue": 464400000, "gross_profit": 242094000, "ebit": 102500000, "ebitda": 134100000, "pretax_income": 92795000, "tax_provision": 24803000, "net_income": 67992000, "net_income_to_common": 67992000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 339759000, "total_current_assets": 999819000, "total_assets": 1920960000, "short_term_debt": 62266000, "long_term_debt": 833458000, "total_debt": 895724000, "total_liabilities": 1292778000, "total_equity": 628182000, "shares_outstanding": 28318633, "goodwill_and_intangibles": 666522000 }, "cash_flow": { "operating_cash_flow": 112446000, "capital_expenditure": 18572000, "free_cash_flow": 131018000, "dividends_paid": 9308000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278698, "ticker_id": 2036, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "102500000", "ebitda": "134100000", "netIncome": "67992000", "grossProfit": "242094000", "depreciation": "None", "totalRevenue": "706465000", "costOfRevenue": "464400000", "interestIncome": "9718000", "incomeBeforeTax": "92795000", "interestExpense": "9700000", "operatingIncome": "102300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "24803000", "reportedCurrency": "USD", "netInterestIncome": "-9718000", "nonInterestIncome": "None", "operatingExpenses": "139786000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "464400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31600000", "sellingGeneralAndAdministrative": "96800000", "netIncomeFromContinuingOperations": "67992000" }, "balance": { "goodwill": "395213000", "inventory": "159675000", "commonStock": "336000", "currentDebt": "None", "investments": "None", "totalAssets": "1920960000", "longTermDebt": "833458000", "shortTermDebt": "62266000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "271309000", "reportedCurrency": "USD", "retainedEarnings": "638309000", "totalLiabilities": "1292778000", "otherCurrentAssets": "73292000", "totalCurrentAssets": "999819000", "currentLongTermDebt": "31803000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "427093000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "921141000", "currentAccountsPayable": "143556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "211839000", "shortLongTermDebtTotal": "952718000", "totalShareholderEquity": "628182000", "capitalLeaseObligations": "87457000", "otherCurrentLiabilities": "118854000", "totalCurrentLiabilities": "324676000", "otherNonCurrentLiabilities": "47814000", "totalNonCurrentLiabilities": "968102000", "cashAndShortTermInvestments": "339759000", "commonStockSharesOutstanding": "28318633", "intangibleAssetsExcludingGoodwill": "271309000", "cashAndCashEquivalentsAtCarryingValue": "339759000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67992000", "profitLoss": "None", "dividendPayout": "9308000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "3991000", "operatingCashflow": "112446000", "capitalExpenditures": "18572000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9555000", "cashflowFromInvestment": "-77878000", "stockBasedCompensation": "3516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9308000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31587000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 706465000, "cost_of_revenue": 464400000, "gross_profit": 242094000, "research_and_development": null, "selling_general_admin": 96800000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 102500000, "depreciation_amortisation": 31600000, "ebitda": 134100000, "interest_expense": 9700000, "interest_income": null, "other_non_operating": null, "pretax_income": 92795000, "tax_provision": 24803000, "effective_tax_rate": null, "net_income": 67992000, "net_income_continuing_ops": 67992000, "net_income_to_common": 67992000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 339759000, "short_term_investments": null, "net_receivables": 427093000, "inventory": 159675000, "other_current_assets": null, "total_current_assets": 999819000, "net_ppe": null, "goodwill": 395213000, "intangible_assets": 271309000, "goodwill_and_intangibles": 666522000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 921141000, "total_assets": 1920960000, "short_term_debt": 62266000, "accounts_payable": 143556000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 324676000, "long_term_debt": 833458000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 968102000, "total_liabilities": 1292778000, "total_debt": 895724000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 638309000, "total_equity": 628182000, "shares_outstanding": 28318633, "operating_cash_flow": 112446000, "stock_based_compensation": 3516000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 18572000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -77878000, "dividends_paid": 9308000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -9555000, "free_cash_flow": 131018000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "102500000", "ebitda": "134100000", "netIncome": "67992000", "grossProfit": "242094000", "depreciation": "None", "totalRevenue": "706465000", "costOfRevenue": "464400000", "interestIncome": "9718000", "incomeBeforeTax": "92795000", "interestExpense": "9700000", "operatingIncome": "102300000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "24803000", "reportedCurrency": "USD", "netInterestIncome": "-9718000", "nonInterestIncome": "None", "operatingExpenses": "139786000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "464400000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31600000", "sellingGeneralAndAdministrative": "96800000", "netIncomeFromContinuingOperations": "67992000" }, "balance": { "goodwill": "395213000", "inventory": "159675000", "commonStock": "336000", "currentDebt": "None", "investments": "None", "totalAssets": "1920960000", "longTermDebt": "833458000", "shortTermDebt": "62266000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "271309000", "reportedCurrency": "USD", "retainedEarnings": "638309000", "totalLiabilities": "1292778000", "otherCurrentAssets": "73292000", "totalCurrentAssets": "999819000", "currentLongTermDebt": "31803000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "427093000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "921141000", "currentAccountsPayable": "143556000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "211839000", "shortLongTermDebtTotal": "952718000", "totalShareholderEquity": "628182000", "capitalLeaseObligations": "87457000", "otherCurrentLiabilities": "118854000", "totalCurrentLiabilities": "324676000", "otherNonCurrentLiabilities": "47814000", "totalNonCurrentLiabilities": "968102000", "cashAndShortTermInvestments": "339759000", "commonStockSharesOutstanding": "28318633", "intangibleAssetsExcludingGoodwill": "271309000", "cashAndCashEquivalentsAtCarryingValue": "339759000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "67992000", "profitLoss": "None", "dividendPayout": "9308000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "3991000", "operatingCashflow": "112446000", "capitalExpenditures": "18572000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-9555000", "cashflowFromInvestment": "-77878000", "stockBasedCompensation": "3516000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9308000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31587000", "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": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "income_statement": { "revenue": 692100000, "cost_of_revenue": 459625000, "gross_profit": 232475000, "ebit": 92519000, "ebitda": 123796000, "pretax_income": 82691000, "tax_provision": 21094000, "net_income": 61597000, "net_income_to_common": 61597000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 255226000, "total_current_assets": 918102000, "total_assets": 1835940000, "short_term_debt": 60752000, "long_term_debt": 831282000, "total_debt": 892034000, "total_liabilities": 1275268000, "total_equity": 560672000, "shares_outstanding": 28273334, "goodwill_and_intangibles": 672919000 }, "cash_flow": { "operating_cash_flow": 64260000, "capital_expenditure": 13381000, "free_cash_flow": 77641000, "dividends_paid": 9935000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 278699, "ticker_id": 2036, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T02:13:37.908920+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "92519000", "ebitda": "123796000", "netIncome": "61597000", "grossProfit": "232475000", "depreciation": "None", "totalRevenue": "692100000", "costOfRevenue": "459625000", "interestIncome": "9828000", "incomeBeforeTax": "82691000", "interestExpense": "9828000", "operatingIncome": "92300000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "21094000", "reportedCurrency": "USD", "netInterestIncome": "-9828000", "nonInterestIncome": "None", "operatingExpenses": "140200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "186000", "costofGoodsAndServicesSold": "459625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31277000", "sellingGeneralAndAdministrative": "95984000", "netIncomeFromContinuingOperations": "61597000" }, "balance": { "goodwill": "393493000", "inventory": "163378000", "commonStock": "336000", "currentDebt": "None", "investments": "None", "totalAssets": "1835940000", "longTermDebt": "831282000", "shortTermDebt": "60752000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "279426000", "reportedCurrency": "USD", "retainedEarnings": "579691000", "totalLiabilities": "1275268000", "otherCurrentAssets": "82897000", "totalCurrentAssets": "918102000", "currentLongTermDebt": "31661000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "416601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "917838000", "currentAccountsPayable": "138029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "207561000", "shortLongTermDebtTotal": "949005000", "totalShareholderEquity": "560672000", "capitalLeaseObligations": "86062000", "otherCurrentLiabilities": "115753000", "totalCurrentLiabilities": "314534000", "otherNonCurrentLiabilities": "101546000", "totalNonCurrentLiabilities": "960734000", "cashAndShortTermInvestments": "255226000", "commonStockSharesOutstanding": "28273334", "intangibleAssetsExcludingGoodwill": "279426000", "cashAndCashEquivalentsAtCarryingValue": "255226000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61597000", "profitLoss": "None", "dividendPayout": "9935000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "7025000", "operatingCashflow": "64260000", "capitalExpenditures": "13381000", "changeInReceivables": "-19208000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15818000", "cashflowFromInvestment": "-11906000", "stockBasedCompensation": "3685000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9935000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "36536000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5796000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31277000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 692100000, "cost_of_revenue": 459625000, "gross_profit": 232475000, "research_and_development": null, "selling_general_admin": 95984000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 92519000, "depreciation_amortisation": 31277000, "ebitda": 123796000, "interest_expense": 9828000, "interest_income": null, "other_non_operating": null, "pretax_income": 82691000, "tax_provision": 21094000, "effective_tax_rate": null, "net_income": 61597000, "net_income_continuing_ops": 61597000, "net_income_to_common": 61597000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 255226000, "short_term_investments": null, "net_receivables": 416601000, "inventory": 163378000, "other_current_assets": null, "total_current_assets": 918102000, "net_ppe": null, "goodwill": 393493000, "intangible_assets": 279426000, "goodwill_and_intangibles": 672919000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 917838000, "total_assets": 1835940000, "short_term_debt": 60752000, "accounts_payable": 138029000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 314534000, "long_term_debt": 831282000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 960734000, "total_liabilities": 1275268000, "total_debt": 892034000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 579691000, "total_equity": 560672000, "shares_outstanding": 28273334, "operating_cash_flow": 64260000, "stock_based_compensation": 3685000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 13381000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -11906000, "dividends_paid": 9935000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -15818000, "free_cash_flow": 77641000, "net_change_in_cash": 36536000 }, "raw_data": { "income": { "ebit": "92519000", "ebitda": "123796000", "netIncome": "61597000", "grossProfit": "232475000", "depreciation": "None", "totalRevenue": "692100000", "costOfRevenue": "459625000", "interestIncome": "9828000", "incomeBeforeTax": "82691000", "interestExpense": "9828000", "operatingIncome": "92300000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "21094000", "reportedCurrency": "USD", "netInterestIncome": "-9828000", "nonInterestIncome": "None", "operatingExpenses": "140200000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "186000", "costofGoodsAndServicesSold": "459625000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "31277000", "sellingGeneralAndAdministrative": "95984000", "netIncomeFromContinuingOperations": "61597000" }, "balance": { "goodwill": "393493000", "inventory": "163378000", "commonStock": "336000", "currentDebt": "None", "investments": "None", "totalAssets": "1835940000", "longTermDebt": "831282000", "shortTermDebt": "60752000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "279426000", "reportedCurrency": "USD", "retainedEarnings": "579691000", "totalLiabilities": "1275268000", "otherCurrentAssets": "82897000", "totalCurrentAssets": "918102000", "currentLongTermDebt": "31661000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "416601000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "917838000", "currentAccountsPayable": "138029000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "207561000", "shortLongTermDebtTotal": "949005000", "totalShareholderEquity": "560672000", "capitalLeaseObligations": "86062000", "otherCurrentLiabilities": "115753000", "totalCurrentLiabilities": "314534000", "otherNonCurrentLiabilities": "101546000", "totalNonCurrentLiabilities": "960734000", "cashAndShortTermInvestments": "255226000", "commonStockSharesOutstanding": "28273334", "intangibleAssetsExcludingGoodwill": "279426000", "cashAndCashEquivalentsAtCarryingValue": "255226000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "61597000", "profitLoss": "None", "dividendPayout": "9935000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "7025000", "operatingCashflow": "64260000", "capitalExpenditures": "13381000", "changeInReceivables": "-19208000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-15818000", "cashflowFromInvestment": "-11906000", "stockBasedCompensation": "3685000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "9935000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "36536000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-5796000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "31277000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "cornerstone_value", "name": "Cornerstone Value", "slug": "cornerstone-value", "group": "value", "page_url": "/factors/cornerstone-value/", "rank_field": "cornerstone_value_rank" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "veiled_value", "name": "Veiled Value", "slug": "veiled-value", "group": "value", "page_url": "/factors/veiled-value/", "rank_field": "-os_score" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "capital_allocators", "name": "Capital Allocators", "slug": "capital-allocators", "group": "quality", "page_url": "/factors/capital-allocators/", "rank_field": "-capital_allocation_quality" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "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" ] } } }