{ "ticker": { "uuid": "e8097596-0137-4b5b-acff-f5525c87d215", "symbol": "FND", "name": "Floor & Decor Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Home Improvement Retail", "page_url": "https://sharemaestro.com/factors/ticker/e8097596-0137-4b5b-acff-f5525c87d215/", "api_url": "https://sharemaestro.com/factors/api/tickers/e8097596-0137-4b5b-acff-f5525c87d215/" }, "ticker_metadata": { "id": 1576, "uuid": "e8097596-0137-4b5b-acff-f5525c87d215", "symbol": "FND", "name": "Floor & Decor Holdings Inc", "asset_type": "equity", "market_cap": 5461998000, "stock_exchange_id": 3, "industry": "Home Improvement Retail", "sector": "Consumer Cyclical", "description": "Floor & Decor Holdings, Inc. is a multi-channel specialty retailer of hard surface flooring and related accessories. The company is headquartered in Atlanta, Georgia.", "currency": "USD", "is_active": true }, "exchange_metadata": { "id": 3, "name": "NYSE", "symbol": "NYSE", "country_code": "US", "currency": "USD", "benchmark": "SPY", "data_symbol": "", "ticker_suffix": "", "update_provider": "alphavantage", "update_group": "us", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "e8097596-0137-4b5b-acff-f5525c87d215", "symbol": "FND", "name": "Floor & Decor Holdings Inc", "exchange": "NYSE", "exchange_name": "NYSE", "country": "US", "currency": "USD", "sector": "Consumer Cyclical", "industry": "Home Improvement Retail", "page_url": "https://sharemaestro.com/factors/ticker/e8097596-0137-4b5b-acff-f5525c87d215/", "api_url": "https://sharemaestro.com/factors/api/tickers/e8097596-0137-4b5b-acff-f5525c87d215/" }, "week_end_date": "2026-06-07", "universe": "USD_US", "score": { "os": 0.36, "value": 0.66, "quality": 0.28, "momentum": 0.09, "coverage": 1, "confidence": 1, "delta": null }, "headline_factors": { "price": 47.41, "market_cap": 5140524070, "pe_ratio": 25.7699, "earnings_yield": 0.0388, "ebitda_to_ev": 0.0966, "shareholder_yield": 0, "roe": 0.0812, "piotroski_f_score": 5, "momentum_12_1": -0.276, "volatility_252d": 0.4789 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": 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": "2026-06-07T06:53:04.664801+00:00", "batch_id": "" }, "size": { "price_close": 47.41, "market_cap": 5140524070, "market_cap_usd": 5140524070, "enterprise_value": 5203530070, "shares_outstanding": 108427000, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 25.7699, "pb_ratio": 2.0924, "ptbv_ratio": 2.5037, "ps_ratio": 1.0994, "pcf_ratio": 12.2417, "pfcf_ratio": 6.9997, "ev_ebitda": 10.3543, "ev_ebit": 19.6141, "ev_sales": 1.1129, "ev_fcf": 7.0855, "earnings_yield": 0.0388, "fcf_yield": 0.1411, "price_to_sales": 1.0994, "price_to_book": 2.0924, "price_to_cashflow": 12.2417, "ebitda_to_ev": 0.0966, "sales_yield": 0.8985 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0 }, "quality": { "gross_margin": 0.4121, "operating_margin": 0.0567, "net_margin": 0.0427, "ebitda_margin": 0.1075, "fcf_margin": 0.1571, "roe": 0.0812, "roa": 0.0358, "roic": 0.0823, "roc_greenblatt": null, "asset_turnover": 0.8385, "cash_conversion": 3.6816, "accruals_ratio": -0.0395, "sbc_to_revenue": 0.0067, "piotroski_f_score": 5, "altman_z_score": 2.499, "earnings_stability_5y": 0.1671, "revenue_stability_5y": 0.2896, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.3455, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": 1.2698, "net_debt_to_ebitda": 0.1254, "debt_to_assets": 0.064, "interest_coverage": 23.4734, "current_ratio": 1.1505, "quick_ratio": 0.3268, "net_debt": 63006000, "local_beta": 0.0022, "volatility_252d": 0.4789, "volatility_60d": 1.1294, "max_drawdown_12m": -0.5096, "risk_adjusted_momentum": -0.5763 }, "growth": { "revenue_growth_1y": 0.0346, "revenue_growth_3y_cagr": 0.0318, "revenue_growth_5y_cagr": 0.1407, "eps_growth_1y": -0.0256, "eps_growth_3y_cagr": -0.1122, "eps_growth_5y_cagr": 0.0136, "fcf_growth_1y": -0.2092, "book_value_growth_1y": 0.1089, "revenue_growth": 0.0346, "earnings_growth": -0.0256 }, "momentum": { "price_return_1m": -0.0835, "price_return_3m": -0.2113, "price_return_6m": -0.2532, "price_return_9m": -0.458, "price_return_12m": -0.3365, "price_return_12m_ex1m": -0.276, "momentum_6m": -0.2532, "momentum_12m": -0.3365, "momentum_12_1": -0.276, "distance_from_52w_high": -0.4654, "distance_from_52w_low": 0.0901, "relative_strength": -0.4364 }, "raw_ttm": { "revenue_ttm": 4675626000, "gross_profit_ttm": 1926606000, "ebit_ttm": 265296000, "ebitda_ttm": 502547000, "net_income_ttm": 199478000, "eps_diluted_ttm": 1.8397, "operating_cash_flow_ttm": 419920000, "capital_expenditure_ttm": 314470000, "fcf_ttm": 734390000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11302000, "cash_and_equivalents": 293632000, "total_current_assets": 1604988000, "total_current_liabilities": 1395093000, "net_ppe": null, "total_assets": 5576303000, "total_debt": 356638000, "total_equity": 2456737000, "net_working_capital": 272901000, "book_value_per_share": 22.658, "retained_earnings": 1870629000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2053161000, "tangible_book_per_share": 18.9359 }, "ranks": { "universe_ticker_count": 3577, "rank_pe": 64, "rank_pb": 51, "rank_ptbv": 50, "rank_ps": 30, "rank_pcf": 54, "rank_ev_ebitda": 41, "rank_ev_ebit": 68, "rank_earnings_yield": 64, "rank_fcf_yield": 27, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 51, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 55, "rank_fcf_margin": 57, "rank_piotroski": 60, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 67, "rank_eps_growth_5y": 73, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 86 }, "composites": { "value_composite": 34, "quality_composite": 72, "momentum_composite": 91, "growth_composite": 92, "yield_composite": 91, "svqf_composite": 82, "vc1_composite": 32, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 64, "quality_value_composite": 0.4299, "os_score": 0.36, "value_percentile": 0.66, "quality_percentile": 0.28, "momentum_percentile": 0.09, "factor_coverage": 1, "signal_confidence": 1, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 69, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": true } } }, "latest_snapshot_fields": { "id": 4120, "ticker_id": 1576, "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": "2026-06-07T06:53:04.664801+00:00", "batch_id": "", "os_score_delta": null, "price_close": 47.41, "market_cap": 5140524070, "market_cap_usd": 5140524070, "enterprise_value": 5203530070, "shares_outstanding": 108427000, "fx_rate_to_usd": null, "pe_ratio": 25.76987974, "pb_ratio": 2.09241936, "ptbv_ratio": 2.50371212, "ps_ratio": 1.09943012, "pcf_ratio": 12.24167477, "pfcf_ratio": 6.99971959, "ev_ebitda": 10.35431526, "ev_ebit": 19.614054, "ev_sales": 1.11290554, "ev_fcf": 7.08551324, "earnings_yield": 0.03880499, "fcf_yield": 0.14113304, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.41205306, "operating_margin": 0.05674021, "net_margin": 0.04266338, "ebitda_margin": 0.10748229, "fcf_margin": 0.15706774, "roe": 0.08119632, "roa": 0.03577245, "roic": 0.08228404, "roc_greenblatt": null, "asset_turnover": 0.83848134, "cash_conversion": 3.68155887, "accruals_ratio": -0.03953193, "sbc_to_revenue": 0.00669301, "debt_to_equity": 1.26980055, "net_debt_to_ebitda": 0.12537335, "debt_to_assets": 0.06395599, "interest_coverage": 23.47336755, "current_ratio": 1.15045234, "quick_ratio": 0.32683628, "net_debt": 63006000, "revenue_growth_1y": 0.03460884, "revenue_growth_3y_cagr": 0.0317787, "revenue_growth_5y_cagr": 0.14065535, "eps_growth_1y": -0.02559619, "eps_growth_3y_cagr": -0.11222292, "eps_growth_5y_cagr": 0.01364054, "fcf_growth_1y": -0.20920667, "book_value_growth_1y": 0.10887624, "piotroski_f_score": 5, "altman_z_score": 2.49899393, "earnings_stability_5y": 0.167072, "revenue_stability_5y": 0.28961, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08351054, "price_return_3m": -0.21127932, "price_return_6m": -0.2531506, "price_return_9m": -0.4579856, "price_return_12m": -0.33645906, "price_return_12m_ex1m": -0.2759972, "distance_from_52w_high": -0.46538115, "distance_from_52w_low": 0.09013566, "relative_strength": -0.43642264, "local_beta": 0.0022, "volatility_252d": 0.478929, "volatility_60d": 1.129436, "max_drawdown_12m": -0.50958502, "revenue_ttm": 4675626000, "gross_profit_ttm": 1926606000, "ebit_ttm": 265296000, "ebitda_ttm": 502547000, "net_income_ttm": 199478000, "eps_diluted_ttm": 1.83974471, "operating_cash_flow_ttm": 419920000, "capital_expenditure_ttm": 314470000, "fcf_ttm": 734390000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11302000, "cash_and_equivalents": 293632000, "total_current_assets": 1604988000, "total_current_liabilities": 1395093000, "net_ppe": null, "total_assets": 5576303000, "total_debt": 356638000, "total_equity": 2456737000, "net_working_capital": 272901000, "book_value_per_share": 22.65798187, "retained_earnings": 1870629000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2053161000, "tangible_book_per_share": 18.93588313, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 64, "rank_pb": 51, "rank_ptbv": 50, "rank_ps": 30, "rank_pcf": 54, "rank_ev_ebitda": 41, "rank_ev_ebit": 68, "rank_earnings_yield": 64, "rank_fcf_yield": 27, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 51, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 55, "rank_fcf_margin": 57, "rank_piotroski": 60, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 67, "rank_eps_growth_5y": 73, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 86, "value_composite": 34, "quality_composite": 72, "momentum_composite": 91, "growth_composite": 92, "yield_composite": 91, "svqf_composite": 82, "vc1_composite": 32, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 64, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 69, "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": 47.41, "os": 0.36, "value": 0.66, "quality": 0.28, "momentum": 0.09, "confidence": 1, "coverage": 1, "pe_ratio": 25.7699, "earnings_yield": 0.0388, "shareholder_yield": 0, "roe": 0.0812, "momentum_12_1": -0.276, "complete_fields": { "id": 4120, "ticker_id": 1576, "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": "2026-06-07T06:53:04.664801+00:00", "batch_id": "", "os_score_delta": null, "price_close": 47.41, "market_cap": 5140524070, "market_cap_usd": 5140524070, "enterprise_value": 5203530070, "shares_outstanding": 108427000, "fx_rate_to_usd": null, "pe_ratio": 25.76987974, "pb_ratio": 2.09241936, "ptbv_ratio": 2.50371212, "ps_ratio": 1.09943012, "pcf_ratio": 12.24167477, "pfcf_ratio": 6.99971959, "ev_ebitda": 10.35431526, "ev_ebit": 19.614054, "ev_sales": 1.11290554, "ev_fcf": 7.08551324, "earnings_yield": 0.03880499, "fcf_yield": 0.14113304, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": null, "total_yield": 0, "gross_margin": 0.41205306, "operating_margin": 0.05674021, "net_margin": 0.04266338, "ebitda_margin": 0.10748229, "fcf_margin": 0.15706774, "roe": 0.08119632, "roa": 0.03577245, "roic": 0.08228404, "roc_greenblatt": null, "asset_turnover": 0.83848134, "cash_conversion": 3.68155887, "accruals_ratio": -0.03953193, "sbc_to_revenue": 0.00669301, "debt_to_equity": 1.26980055, "net_debt_to_ebitda": 0.12537335, "debt_to_assets": 0.06395599, "interest_coverage": 23.47336755, "current_ratio": 1.15045234, "quick_ratio": 0.32683628, "net_debt": 63006000, "revenue_growth_1y": 0.03460884, "revenue_growth_3y_cagr": 0.0317787, "revenue_growth_5y_cagr": 0.14065535, "eps_growth_1y": -0.02559619, "eps_growth_3y_cagr": -0.11222292, "eps_growth_5y_cagr": 0.01364054, "fcf_growth_1y": -0.20920667, "book_value_growth_1y": 0.10887624, "piotroski_f_score": 5, "altman_z_score": 2.49899393, "earnings_stability_5y": 0.167072, "revenue_stability_5y": 0.28961, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.08351054, "price_return_3m": -0.21127932, "price_return_6m": -0.2531506, "price_return_9m": -0.4579856, "price_return_12m": -0.33645906, "price_return_12m_ex1m": -0.2759972, "distance_from_52w_high": -0.46538115, "distance_from_52w_low": 0.09013566, "relative_strength": -0.43642264, "local_beta": 0.0022, "volatility_252d": 0.478929, "volatility_60d": 1.129436, "max_drawdown_12m": -0.50958502, "revenue_ttm": 4675626000, "gross_profit_ttm": 1926606000, "ebit_ttm": 265296000, "ebitda_ttm": 502547000, "net_income_ttm": 199478000, "eps_diluted_ttm": 1.83974471, "operating_cash_flow_ttm": 419920000, "capital_expenditure_ttm": 314470000, "fcf_ttm": 734390000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": null, "interest_expense_ttm": 11302000, "cash_and_equivalents": 293632000, "total_current_assets": 1604988000, "total_current_liabilities": 1395093000, "net_ppe": null, "total_assets": 5576303000, "total_debt": 356638000, "total_equity": 2456737000, "net_working_capital": 272901000, "book_value_per_share": 22.65798187, "retained_earnings": 1870629000, "preferred_stock": null, "minority_interest": null, "tangible_book_value": 2053161000, "tangible_book_per_share": 18.93588313, "universe_ticker_count": 3577, "sector": "Consumer Cyclical", "rank_pe": 64, "rank_pb": 51, "rank_ptbv": 50, "rank_ps": 30, "rank_pcf": 54, "rank_ev_ebitda": 41, "rank_ev_ebit": 68, "rank_earnings_yield": 64, "rank_fcf_yield": 27, "rank_dividend_yield": 87, "rank_shareholder_yield": 87, "rank_total_yield": 87, "rank_roe": 51, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 55, "rank_fcf_margin": 57, "rank_piotroski": 60, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 67, "rank_eps_growth_5y": 73, "rank_revenue_growth_1y": 63, "rank_momentum_12m": 88, "rank_momentum_12m_ex1m": 86, "rank_relative_strength": 86, "value_composite": 34, "quality_composite": 72, "momentum_composite": 91, "growth_composite": 92, "yield_composite": 91, "svqf_composite": 82, "vc1_composite": 32, "vc2_composite": 71, "vc3_composite": 71, "trending_value_composite": null, "overall_composite": 64, "factor_coverage": 1, "signal_confidence": 1, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 15, "small_cap_core_rank": 69, "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": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "income_statement": { "revenue": 4684088000, "cost_of_revenue": 2756765000, "gross_profit": 1927323000, "ebit": 275079000, "ebitda": 510966000, "pretax_income": 266661000, "tax_provision": 58014000, "net_income": 208647000, "net_income_to_common": 208647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249296000, "total_current_assets": 1527931000, "total_assets": 5469358000, "short_term_debt": 158290000, "long_term_debt": 193589000, "total_debt": 351879000, "total_liabilities": 3060522000, "total_equity": 2408836000, "shares_outstanding": 108427000, "goodwill_and_intangibles": 404476000 }, "cash_flow": { "operating_cash_flow": 381836000, "capital_expenditure": 317764000, "free_cash_flow": 699600000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264128, "ticker_id": 1576, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "275079000", "ebitda": "510966000", "netIncome": "208647000", "grossProfit": "1927323000", "depreciation": "None", "totalRevenue": "4684088000", "costOfRevenue": "2756765000", "interestIncome": "3409000", "incomeBeforeTax": "266661000", "interestExpense": "9667000", "operatingIncome": "278699000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "58014000", "reportedCurrency": "USD", "netInterestIncome": "-3409000", "nonInterestIncome": "None", "operatingExpenses": "1648624000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2756765000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "235887000", "sellingGeneralAndAdministrative": "407881000", "netIncomeFromContinuingOperations": "208647000" }, "balance": { "goodwill": "257940000", "inventory": "1133083000", "commonStock": "108000", "currentDebt": "None", "investments": "None", "totalAssets": "5469358000", "longTermDebt": "193589000", "shortTermDebt": "158290000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "146536000", "reportedCurrency": "USD", "retainedEarnings": "1830920000", "totalLiabilities": "3060522000", "otherCurrentAssets": "51484000", "totalCurrentAssets": "1527931000", "currentLongTermDebt": "2629000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "101338000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3941427000", "currentAccountsPayable": "683675000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3473899000", "shortLongTermDebtTotal": "3631075000", "totalShareholderEquity": "2408836000", "capitalLeaseObligations": "1795259000", "otherCurrentLiabilities": "298740000", "totalCurrentLiabilities": "1151390000", "otherNonCurrentLiabilities": "26466000", "totalNonCurrentLiabilities": "1909131999", "cashAndShortTermInvestments": "249296000", "commonStockSharesOutstanding": "108427000", "intangibleAssetsExcludingGoodwill": "146536000", "cashAndCashEquivalentsAtCarryingValue": "249296000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "208647000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-484000", "operatingCashflow": "381836000", "capitalExpenditures": "317764000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2445000", "cashflowFromInvestment": "-317764000", "stockBasedCompensation": "29505000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9423000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "241160000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4684088000, "cost_of_revenue": 2756765000, "gross_profit": 1927323000, "research_and_development": null, "selling_general_admin": 407881000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 275079000, "depreciation_amortisation": 235887000, "ebitda": 510966000, "interest_expense": 9667000, "interest_income": null, "other_non_operating": null, "pretax_income": 266661000, "tax_provision": 58014000, "effective_tax_rate": null, "net_income": 208647000, "net_income_continuing_ops": 208647000, "net_income_to_common": 208647000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 249296000, "short_term_investments": null, "net_receivables": 101338000, "inventory": 1133083000, "other_current_assets": null, "total_current_assets": 1527931000, "net_ppe": null, "goodwill": 257940000, "intangible_assets": 146536000, "goodwill_and_intangibles": 404476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3941427000, "total_assets": 5469358000, "short_term_debt": 158290000, "accounts_payable": 683675000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1151390000, "long_term_debt": 193589000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1909131999, "total_liabilities": 3060522000, "total_debt": 351879000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1830920000, "total_equity": 2408836000, "shares_outstanding": 108427000, "operating_cash_flow": 381836000, "stock_based_compensation": 29505000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 317764000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -317764000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -2445000, "free_cash_flow": 699600000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "275079000", "ebitda": "510966000", "netIncome": "208647000", "grossProfit": "1927323000", "depreciation": "None", "totalRevenue": "4684088000", "costOfRevenue": "2756765000", "interestIncome": "3409000", "incomeBeforeTax": "266661000", "interestExpense": "9667000", "operatingIncome": "278699000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "58014000", "reportedCurrency": "USD", "netInterestIncome": "-3409000", "nonInterestIncome": "None", "operatingExpenses": "1648624000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2756765000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "235887000", "sellingGeneralAndAdministrative": "407881000", "netIncomeFromContinuingOperations": "208647000" }, "balance": { "goodwill": "257940000", "inventory": "1133083000", "commonStock": "108000", "currentDebt": "None", "investments": "None", "totalAssets": "5469358000", "longTermDebt": "193589000", "shortTermDebt": "158290000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "146536000", "reportedCurrency": "USD", "retainedEarnings": "1830920000", "totalLiabilities": "3060522000", "otherCurrentAssets": "51484000", "totalCurrentAssets": "1527931000", "currentLongTermDebt": "2629000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "101338000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3941427000", "currentAccountsPayable": "683675000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3473899000", "shortLongTermDebtTotal": "3631075000", "totalShareholderEquity": "2408836000", "capitalLeaseObligations": "1795259000", "otherCurrentLiabilities": "298740000", "totalCurrentLiabilities": "1151390000", "otherNonCurrentLiabilities": "26466000", "totalNonCurrentLiabilities": "1909131999", "cashAndShortTermInvestments": "249296000", "commonStockSharesOutstanding": "108427000", "intangibleAssetsExcludingGoodwill": "146536000", "cashAndCashEquivalentsAtCarryingValue": "249296000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "208647000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "-484000", "operatingCashflow": "381836000", "capitalExpenditures": "317764000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-2445000", "cashflowFromInvestment": "-317764000", "stockBasedCompensation": "29505000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9423000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "241160000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "income_statement": { "revenue": 4455770000, "cost_of_revenue": 2527519000, "gross_profit": 1928251000, "ebit": 256176000, "ebitda": 488649000, "pretax_income": 253403000, "tax_provision": 47531000, "net_income": 205872000, "net_income_to_common": 205872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 187669000, "total_current_assets": 1492385000, "total_assets": 5050478000, "short_term_debt": 140749000, "long_term_debt": 194527000, "total_debt": 335276000, "total_liabilities": 2880320000, "total_equity": 2170158000, "shares_outstanding": 108319000, "goodwill_and_intangibles": 408143000 }, "cash_flow": { "operating_cash_flow": 603155000, "capital_expenditure": 446826000, "free_cash_flow": 1049981000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264133, "ticker_id": 1576, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "256176000", "ebitda": "488649000", "netIncome": "205872000", "grossProfit": "1928251000", "depreciation": "None", "totalRevenue": "4455770000", "costOfRevenue": "2527519000", "interestIncome": "2773000", "incomeBeforeTax": "253403000", "interestExpense": "2773000", "operatingIncome": "256176000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "47531000", "reportedCurrency": "USD", "netInterestIncome": "-2773000", "nonInterestIncome": "None", "operatingExpenses": "1672075000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2527519000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "232473000", "sellingGeneralAndAdministrative": "266165000", "netIncomeFromContinuingOperations": "205872000" }, "balance": { "goodwill": "257940000", "inventory": "1132599000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "5050478000", "longTermDebt": "194527000", "shortTermDebt": "140749000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "150203000", "reportedCurrency": "USD", "retainedEarnings": "1622273000", "totalLiabilities": "2880320000", "otherCurrentAssets": "48896000", "totalCurrentAssets": "1492385000", "currentLongTermDebt": "2103000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "123221000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3558093000", "currentAccountsPayable": "794855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3117825000", "shortLongTermDebtTotal": "1686558000", "totalShareholderEquity": "2170158000", "capitalLeaseObligations": "1489928000", "otherCurrentLiabilities": "270137000", "totalCurrentLiabilities": "1244192000", "otherNonCurrentLiabilities": "22487000", "totalNonCurrentLiabilities": "1636128000", "cashAndShortTermInvestments": "187669000", "commonStockSharesOutstanding": "108319000", "intangibleAssetsExcludingGoodwill": "150203000", "cashAndCashEquivalentsAtCarryingValue": "187669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "205872000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-26449000", "operatingCashflow": "603155000", "capitalExpenditures": "446826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3042000", "cashflowFromInvestment": "-446826000", "stockBasedCompensation": "33695000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "15574000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "232473000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4455770000, "cost_of_revenue": 2527519000, "gross_profit": 1928251000, "research_and_development": null, "selling_general_admin": 266165000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 256176000, "depreciation_amortisation": 232473000, "ebitda": 488649000, "interest_expense": 2773000, "interest_income": null, "other_non_operating": null, "pretax_income": 253403000, "tax_provision": 47531000, "effective_tax_rate": null, "net_income": 205872000, "net_income_continuing_ops": 205872000, "net_income_to_common": 205872000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 187669000, "short_term_investments": null, "net_receivables": 123221000, "inventory": 1132599000, "other_current_assets": null, "total_current_assets": 1492385000, "net_ppe": null, "goodwill": 257940000, "intangible_assets": 150203000, "goodwill_and_intangibles": 408143000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3558093000, "total_assets": 5050478000, "short_term_debt": 140749000, "accounts_payable": 794855000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1244192000, "long_term_debt": 194527000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1636128000, "total_liabilities": 2880320000, "total_debt": 335276000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1622273000, "total_equity": 2170158000, "shares_outstanding": 108319000, "operating_cash_flow": 603155000, "stock_based_compensation": 33695000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 446826000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -446826000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -3042000, "free_cash_flow": 1049981000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "256176000", "ebitda": "488649000", "netIncome": "205872000", "grossProfit": "1928251000", "depreciation": "None", "totalRevenue": "4455770000", "costOfRevenue": "2527519000", "interestIncome": "2773000", "incomeBeforeTax": "253403000", "interestExpense": "2773000", "operatingIncome": "256176000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "47531000", "reportedCurrency": "USD", "netInterestIncome": "-2773000", "nonInterestIncome": "None", "operatingExpenses": "1672075000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2527519000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "232473000", "sellingGeneralAndAdministrative": "266165000", "netIncomeFromContinuingOperations": "205872000" }, "balance": { "goodwill": "257940000", "inventory": "1132599000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "5050478000", "longTermDebt": "194527000", "shortTermDebt": "140749000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "150203000", "reportedCurrency": "USD", "retainedEarnings": "1622273000", "totalLiabilities": "2880320000", "otherCurrentAssets": "48896000", "totalCurrentAssets": "1492385000", "currentLongTermDebt": "2103000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "123221000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3558093000", "currentAccountsPayable": "794855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3117825000", "shortLongTermDebtTotal": "1686558000", "totalShareholderEquity": "2170158000", "capitalLeaseObligations": "1489928000", "otherCurrentLiabilities": "270137000", "totalCurrentLiabilities": "1244192000", "otherNonCurrentLiabilities": "22487000", "totalNonCurrentLiabilities": "1636128000", "cashAndShortTermInvestments": "187669000", "commonStockSharesOutstanding": "108319000", "intangibleAssetsExcludingGoodwill": "150203000", "cashAndCashEquivalentsAtCarryingValue": "187669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "205872000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-26449000", "operatingCashflow": "603155000", "capitalExpenditures": "446826000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-3042000", "cashflowFromInvestment": "-446826000", "stockBasedCompensation": "33695000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "15574000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "232473000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "income_statement": { "revenue": 4413884000, "cost_of_revenue": 2555536000, "gross_profit": 1858348000, "ebit": 321428000, "ebitda": 523297000, "pretax_income": 311531000, "tax_provision": 65551000, "net_income": 245980000, "net_income_to_common": 245980000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34382000, "total_current_assets": 1316640000, "total_assets": 4662550000, "short_term_debt": 128531000, "long_term_debt": 194939000, "total_debt": 323470000, "total_liabilities": 2731560000, "total_equity": 1930990000, "shares_outstanding": 107882000, "goodwill_and_intangibles": 411809000 }, "cash_flow": { "operating_cash_flow": 803589000, "capital_expenditure": 547613000, "free_cash_flow": 1351202000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264138, "ticker_id": 1576, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "321428000", "ebitda": "523297000", "netIncome": "245980000", "grossProfit": "1858348000", "depreciation": "None", "totalRevenue": "4413884000", "costOfRevenue": "2555536000", "interestIncome": "9897000", "incomeBeforeTax": "311531000", "interestExpense": "9897000", "operatingIncome": "321428000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "65551000", "reportedCurrency": "USD", "netInterestIncome": "-9897000", "nonInterestIncome": "None", "operatingExpenses": "1536920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2555536000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201869000", "sellingGeneralAndAdministrative": "252713000", "netIncomeFromContinuingOperations": "245980000" }, "balance": { "goodwill": "257940000", "inventory": "1106150000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "4662550000", "longTermDebt": "194939000", "shortTermDebt": "128531000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "153869000", "reportedCurrency": "USD", "retainedEarnings": "1416401000", "totalLiabilities": "2731560000", "otherCurrentAssets": "48725000", "totalCurrentAssets": "1316640000", "currentLongTermDebt": "2103000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "127383000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3345910000", "currentAccountsPayable": "679265000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2912542000", "shortLongTermDebtTotal": "1625224000", "totalShareholderEquity": "1930990000", "capitalLeaseObligations": "1428182000", "otherCurrentLiabilities": "308876000", "totalCurrentLiabilities": "1152013000", "otherNonCurrentLiabilities": "15666000", "totalNonCurrentLiabilities": "1579547000", "cashAndShortTermInvestments": "34382000", "commonStockSharesOutstanding": "107882000", "intangibleAssetsExcludingGoodwill": "153869000", "cashAndCashEquivalentsAtCarryingValue": "34382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "245980000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "194890000", "operatingCashflow": "803589000", "capitalExpenditures": "547613000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-214035000", "cashflowFromInvestment": "-564966000", "stockBasedCompensation": "27240000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12610000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "201869000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4413884000, "cost_of_revenue": 2555536000, "gross_profit": 1858348000, "research_and_development": null, "selling_general_admin": 252713000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 321428000, "depreciation_amortisation": 201869000, "ebitda": 523297000, "interest_expense": 9897000, "interest_income": null, "other_non_operating": null, "pretax_income": 311531000, "tax_provision": 65551000, "effective_tax_rate": null, "net_income": 245980000, "net_income_continuing_ops": 245980000, "net_income_to_common": 245980000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34382000, "short_term_investments": null, "net_receivables": 127383000, "inventory": 1106150000, "other_current_assets": null, "total_current_assets": 1316640000, "net_ppe": null, "goodwill": 257940000, "intangible_assets": 153869000, "goodwill_and_intangibles": 411809000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3345910000, "total_assets": 4662550000, "short_term_debt": 128531000, "accounts_payable": 679265000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1152013000, "long_term_debt": 194939000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1579547000, "total_liabilities": 2731560000, "total_debt": 323470000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1416401000, "total_equity": 1930990000, "shares_outstanding": 107882000, "operating_cash_flow": 803589000, "stock_based_compensation": 27240000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 547613000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -564966000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -214035000, "free_cash_flow": 1351202000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "321428000", "ebitda": "523297000", "netIncome": "245980000", "grossProfit": "1858348000", "depreciation": "None", "totalRevenue": "4413884000", "costOfRevenue": "2555536000", "interestIncome": "9897000", "incomeBeforeTax": "311531000", "interestExpense": "9897000", "operatingIncome": "321428000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "65551000", "reportedCurrency": "USD", "netInterestIncome": "-9897000", "nonInterestIncome": "None", "operatingExpenses": "1536920000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2555536000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "201869000", "sellingGeneralAndAdministrative": "252713000", "netIncomeFromContinuingOperations": "245980000" }, "balance": { "goodwill": "257940000", "inventory": "1106150000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "4662550000", "longTermDebt": "194939000", "shortTermDebt": "128531000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "153869000", "reportedCurrency": "USD", "retainedEarnings": "1416401000", "totalLiabilities": "2731560000", "otherCurrentAssets": "48725000", "totalCurrentAssets": "1316640000", "currentLongTermDebt": "2103000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "127383000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3345910000", "currentAccountsPayable": "679265000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2912542000", "shortLongTermDebtTotal": "1625224000", "totalShareholderEquity": "1930990000", "capitalLeaseObligations": "1428182000", "otherCurrentLiabilities": "308876000", "totalCurrentLiabilities": "1152013000", "otherNonCurrentLiabilities": "15666000", "totalNonCurrentLiabilities": "1579547000", "cashAndShortTermInvestments": "34382000", "commonStockSharesOutstanding": "107882000", "intangibleAssetsExcludingGoodwill": "153869000", "cashAndCashEquivalentsAtCarryingValue": "34382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "245980000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "194890000", "operatingCashflow": "803589000", "capitalExpenditures": "547613000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-214035000", "cashflowFromInvestment": "-564966000", "stockBasedCompensation": "27240000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-12610000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "201869000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "income_statement": { "revenue": 4264473000, "cost_of_revenue": 2536757000, "gross_profit": 1727716000, "ebit": 396760000, "ebitda": 551783000, "pretax_income": 385622000, "tax_provision": 87427000, "net_income": 298195000, "net_income_to_common": 298195000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 9794000, "total_current_assets": 1457485000, "total_assets": 4351242000, "short_term_debt": 107796000, "long_term_debt": 405551000, "total_debt": 513347000, "total_liabilities": 2694066000, "total_equity": 1657176000, "shares_outstanding": 107443000, "goodwill_and_intangibles": 407826000 }, "cash_flow": { "operating_cash_flow": 112450000, "capital_expenditure": 456600000, "free_cash_flow": 569050000, "dividends_paid": 2224000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264143, "ticker_id": 1576, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "396760000", "ebitda": "551783000", "netIncome": "298195000", "grossProfit": "1727716000", "depreciation": "None", "totalRevenue": "4264473000", "costOfRevenue": "2536757000", "interestIncome": "11138000", "incomeBeforeTax": "385622000", "interestExpense": "11138000", "operatingIncome": "396760000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "87427000", "reportedCurrency": "USD", "netInterestIncome": "-11138000", "nonInterestIncome": "None", "operatingExpenses": "1330956000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2536757000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155023000", "sellingGeneralAndAdministrative": "213848000", "netIncomeFromContinuingOperations": "298195000" }, "balance": { "goodwill": "255473000", "inventory": "1292336000", "commonStock": "106000", "currentDebt": "None", "investments": "None", "totalAssets": "4351242000", "longTermDebt": "405551000", "shortTermDebt": "107796000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "152353000", "reportedCurrency": "USD", "retainedEarnings": "1170421000", "totalLiabilities": "2694066000", "otherCurrentAssets": "53298000", "totalCurrentAssets": "1457485000", "currentLongTermDebt": "2103000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2893757000", "currentAccountsPayable": "590883000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2463692000", "shortLongTermDebtTotal": "1740854000", "totalShareholderEquity": "1657176000", "capitalLeaseObligations": "1333200000", "otherCurrentLiabilities": "246351000", "totalCurrentLiabilities": "1006758000", "otherNonCurrentLiabilities": "12730000", "totalNonCurrentLiabilities": "1687308000", "cashAndShortTermInvestments": "9794000", "commonStockSharesOutstanding": "107443000", "intangibleAssetsExcludingGoodwill": "152353000", "cashAndCashEquivalentsAtCarryingValue": "9794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "298195000", "profitLoss": "None", "dividendPayout": "2224000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-283438000", "operatingCashflow": "112450000", "capitalExpenditures": "456600000", "changeInReceivables": "-12150000", "changeInExchangeRate": "None", "cashflowFromFinancing": "213537000", "cashflowFromInvestment": "-455637000", "stockBasedCompensation": "22233000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2224000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-129650000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2224000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155023000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 4264473000, "cost_of_revenue": 2536757000, "gross_profit": 1727716000, "research_and_development": null, "selling_general_admin": 213848000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 396760000, "depreciation_amortisation": 155023000, "ebitda": 551783000, "interest_expense": 11138000, "interest_income": null, "other_non_operating": null, "pretax_income": 385622000, "tax_provision": 87427000, "effective_tax_rate": null, "net_income": 298195000, "net_income_continuing_ops": 298195000, "net_income_to_common": 298195000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 9794000, "short_term_investments": null, "net_receivables": 102057000, "inventory": 1292336000, "other_current_assets": null, "total_current_assets": 1457485000, "net_ppe": null, "goodwill": 255473000, "intangible_assets": 152353000, "goodwill_and_intangibles": 407826000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2893757000, "total_assets": 4351242000, "short_term_debt": 107796000, "accounts_payable": 590883000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1006758000, "long_term_debt": 405551000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1687308000, "total_liabilities": 2694066000, "total_debt": 513347000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1170421000, "total_equity": 1657176000, "shares_outstanding": 107443000, "operating_cash_flow": 112450000, "stock_based_compensation": 22233000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 456600000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -455637000, "dividends_paid": 2224000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 213537000, "free_cash_flow": 569050000, "net_change_in_cash": -129650000 }, "raw_data": { "income": { "ebit": "396760000", "ebitda": "551783000", "netIncome": "298195000", "grossProfit": "1727716000", "depreciation": "None", "totalRevenue": "4264473000", "costOfRevenue": "2536757000", "interestIncome": "11138000", "incomeBeforeTax": "385622000", "interestExpense": "11138000", "operatingIncome": "396760000", "fiscalDateEnding": "2022-12-31", "incomeTaxExpense": "87427000", "reportedCurrency": "USD", "netInterestIncome": "-11138000", "nonInterestIncome": "None", "operatingExpenses": "1330956000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2536757000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "155023000", "sellingGeneralAndAdministrative": "213848000", "netIncomeFromContinuingOperations": "298195000" }, "balance": { "goodwill": "255473000", "inventory": "1292336000", "commonStock": "106000", "currentDebt": "None", "investments": "None", "totalAssets": "4351242000", "longTermDebt": "405551000", "shortTermDebt": "107796000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2022-12-31", "intangibleAssets": "152353000", "reportedCurrency": "USD", "retainedEarnings": "1170421000", "totalLiabilities": "2694066000", "otherCurrentAssets": "53298000", "totalCurrentAssets": "1457485000", "currentLongTermDebt": "2103000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102057000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2893757000", "currentAccountsPayable": "590883000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2463692000", "shortLongTermDebtTotal": "1740854000", "totalShareholderEquity": "1657176000", "capitalLeaseObligations": "1333200000", "otherCurrentLiabilities": "246351000", "totalCurrentLiabilities": "1006758000", "otherNonCurrentLiabilities": "12730000", "totalNonCurrentLiabilities": "1687308000", "cashAndShortTermInvestments": "9794000", "commonStockSharesOutstanding": "107443000", "intangibleAssetsExcludingGoodwill": "152353000", "cashAndCashEquivalentsAtCarryingValue": "9794000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "298195000", "profitLoss": "None", "dividendPayout": "2224000", "fiscalDateEnding": "2022-12-31", "reportedCurrency": "USD", "changeInInventory": "-283438000", "operatingCashflow": "112450000", "capitalExpenditures": "456600000", "changeInReceivables": "-12150000", "changeInExchangeRate": "None", "cashflowFromFinancing": "213537000", "cashflowFromInvestment": "-455637000", "stockBasedCompensation": "22233000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "2224000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-129650000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-2224000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "155023000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "income_statement": { "revenue": 3433533000, "cost_of_revenue": 2011267000, "gross_profit": 1422266000, "ebit": 338992000, "ebitda": 457188000, "pretax_income": 334068000, "tax_provision": 50838000, "net_income": 283230000, "net_income_to_common": 283230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 139444000, "total_current_assets": 1273345000, "total_assets": 3730695000, "short_term_debt": 106705000, "long_term_debt": 195762000, "total_debt": 302467000, "total_liabilities": 2407496000, "total_equity": 1323199000, "shares_outstanding": 107390000, "goodwill_and_intangibles": 407408000 }, "cash_flow": { "operating_cash_flow": 301342000, "capital_expenditure": 407671000, "free_cash_flow": 709013000, "dividends_paid": 16682000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264148, "ticker_id": 1576, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "338992000", "ebitda": "457188000", "netIncome": "283230000", "grossProfit": "1422266000", "depreciation": "None", "totalRevenue": "3433533000", "costOfRevenue": "2011267000", "interestIncome": "3196000", "incomeBeforeTax": "334068000", "interestExpense": "4924000", "operatingIncome": "338992000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "50838000", "reportedCurrency": "USD", "netInterestIncome": "-4924000", "nonInterestIncome": "None", "operatingExpenses": "1083274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2011267000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118196000", "sellingGeneralAndAdministrative": "199401000", "netIncomeFromContinuingOperations": "283230000" }, "balance": { "goodwill": "255473000", "inventory": "1008151000", "commonStock": "106000", "currentDebt": "None", "investments": "None", "totalAssets": "3730695000", "longTermDebt": "195762000", "shortTermDebt": "106705000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "151935000", "reportedCurrency": "USD", "retainedEarnings": "872226000", "totalLiabilities": "2407496000", "otherCurrentAssets": "40780000", "totalCurrentAssets": "1273345000", "currentLongTermDebt": "2103000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84970000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2457350000", "currentAccountsPayable": "661883000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "929083000", "shortLongTermDebtTotal": "1423457000", "totalShareholderEquity": "1323199000", "capitalLeaseObligations": "1225592000", "otherCurrentLiabilities": "203556000", "totalCurrentLiabilities": "1032015000", "otherNonCurrentLiabilities": "1138761000", "totalNonCurrentLiabilities": "1375481000", "cashAndShortTermInvestments": "139444000", "commonStockSharesOutstanding": "107390000", "intangibleAssetsExcludingGoodwill": "151935000", "cashAndCashEquivalentsAtCarryingValue": "139444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "283230000", "profitLoss": "None", "dividendPayout": "16682000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-349678000", "operatingCashflow": "301342000", "capitalExpenditures": "407671000", "changeInReceivables": "-19768000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1568000", "cashflowFromInvestment": "-471238000", "stockBasedCompensation": "20528000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16682000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-168328000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1117000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118196000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 3433533000, "cost_of_revenue": 2011267000, "gross_profit": 1422266000, "research_and_development": null, "selling_general_admin": 199401000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 338992000, "depreciation_amortisation": 118196000, "ebitda": 457188000, "interest_expense": 4924000, "interest_income": null, "other_non_operating": null, "pretax_income": 334068000, "tax_provision": 50838000, "effective_tax_rate": null, "net_income": 283230000, "net_income_continuing_ops": 283230000, "net_income_to_common": 283230000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 139444000, "short_term_investments": null, "net_receivables": 84970000, "inventory": 1008151000, "other_current_assets": null, "total_current_assets": 1273345000, "net_ppe": null, "goodwill": 255473000, "intangible_assets": 151935000, "goodwill_and_intangibles": 407408000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 2457350000, "total_assets": 3730695000, "short_term_debt": 106705000, "accounts_payable": 661883000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1032015000, "long_term_debt": 195762000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1375481000, "total_liabilities": 2407496000, "total_debt": 302467000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 872226000, "total_equity": 1323199000, "shares_outstanding": 107390000, "operating_cash_flow": 301342000, "stock_based_compensation": 20528000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 407671000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -471238000, "dividends_paid": 16682000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 1568000, "free_cash_flow": 709013000, "net_change_in_cash": -168328000 }, "raw_data": { "income": { "ebit": "338992000", "ebitda": "457188000", "netIncome": "283230000", "grossProfit": "1422266000", "depreciation": "None", "totalRevenue": "3433533000", "costOfRevenue": "2011267000", "interestIncome": "3196000", "incomeBeforeTax": "334068000", "interestExpense": "4924000", "operatingIncome": "338992000", "fiscalDateEnding": "2021-12-31", "incomeTaxExpense": "50838000", "reportedCurrency": "USD", "netInterestIncome": "-4924000", "nonInterestIncome": "None", "operatingExpenses": "1083274000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "2011267000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "118196000", "sellingGeneralAndAdministrative": "199401000", "netIncomeFromContinuingOperations": "283230000" }, "balance": { "goodwill": "255473000", "inventory": "1008151000", "commonStock": "106000", "currentDebt": "None", "investments": "None", "totalAssets": "3730695000", "longTermDebt": "195762000", "shortTermDebt": "106705000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2021-12-31", "intangibleAssets": "151935000", "reportedCurrency": "USD", "retainedEarnings": "872226000", "totalLiabilities": "2407496000", "otherCurrentAssets": "40780000", "totalCurrentAssets": "1273345000", "currentLongTermDebt": "2103000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "84970000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "2457350000", "currentAccountsPayable": "661883000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "929083000", "shortLongTermDebtTotal": "1423457000", "totalShareholderEquity": "1323199000", "capitalLeaseObligations": "1225592000", "otherCurrentLiabilities": "203556000", "totalCurrentLiabilities": "1032015000", "otherNonCurrentLiabilities": "1138761000", "totalNonCurrentLiabilities": "1375481000", "cashAndShortTermInvestments": "139444000", "commonStockSharesOutstanding": "107390000", "intangibleAssetsExcludingGoodwill": "151935000", "cashAndCashEquivalentsAtCarryingValue": "139444000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "283230000", "profitLoss": "None", "dividendPayout": "16682000", "fiscalDateEnding": "2021-12-31", "reportedCurrency": "USD", "changeInInventory": "-349678000", "operatingCashflow": "301342000", "capitalExpenditures": "407671000", "changeInReceivables": "-19768000", "changeInExchangeRate": "None", "cashflowFromFinancing": "1568000", "cashflowFromInvestment": "-471238000", "stockBasedCompensation": "20528000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "16682000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-168328000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-1117000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "118196000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "income_statement": { "revenue": 2425788000, "cost_of_revenue": 1390896000, "gross_profit": 1034892000, "ebit": 214579000, "ebitda": 306219000, "pretax_income": 207205000, "tax_provision": 12224000, "net_income": 194981000, "net_income_to_common": 194981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 307772000, "total_current_assets": 1040456000, "total_assets": 2880425000, "short_term_debt": 96149000, "long_term_debt": 207157000, "total_debt": 303306000, "total_liabilities": 1883037000, "total_equity": 997388000, "shares_outstanding": 106142000, "goodwill_and_intangibles": 336716000 }, "cash_flow": { "operating_cash_flow": 406164000, "capital_expenditure": 212448000, "free_cash_flow": 618612000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264153, "ticker_id": 1576, "period_end_date": "2020-12-31", "period_type": "annual", "fiscal_year": 2020, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "214579000", "ebitda": "306219000", "netIncome": "194981000", "grossProfit": "1034892000", "depreciation": "None", "totalRevenue": "2425788000", "costOfRevenue": "1390896000", "interestIncome": "8389000", "incomeBeforeTax": "207205000", "interestExpense": "8389000", "operatingIncome": "214579000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "12224000", "reportedCurrency": "USD", "netInterestIncome": "-8389000", "nonInterestIncome": "None", "operatingExpenses": "820313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1015000", "costofGoodsAndServicesSold": "1390896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91640000", "sellingGeneralAndAdministrative": "144715000", "netIncomeFromContinuingOperations": "194981000" }, "balance": { "goodwill": "227447000", "inventory": "654000000", "commonStock": "104000", "currentDebt": "None", "investments": "None", "totalAssets": "2880425000", "longTermDebt": "207157000", "shortTermDebt": "96149000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "109269000", "reportedCurrency": "USD", "retainedEarnings": "588996000", "totalLiabilities": "1883037000", "otherCurrentAssets": "28257000", "totalCurrentAssets": "1040456000", "currentLongTermDebt": "1647000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50427000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1839969000", "currentAccountsPayable": "417898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "579359000", "shortLongTermDebtTotal": "1244431000", "totalShareholderEquity": "997388000", "capitalLeaseObligations": "1035627000", "otherCurrentLiabilities": "162283000", "totalCurrentLiabilities": "698836000", "otherNonCurrentLiabilities": "949054000", "totalNonCurrentLiabilities": "1184201000", "cashAndShortTermInvestments": "307772000", "commonStockSharesOutstanding": "106142000", "intangibleAssetsExcludingGoodwill": "109269000", "cashAndCashEquivalentsAtCarryingValue": "307772000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "194981000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-72135000", "operatingCashflow": "406164000", "capitalExpenditures": "212448000", "changeInReceivables": "18874000", "changeInExchangeRate": "None", "cashflowFromFinancing": "87019000", "cashflowFromInvestment": "-212448000", "stockBasedCompensation": "16115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "280735000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "21598000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91640000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2425788000, "cost_of_revenue": 1390896000, "gross_profit": 1034892000, "research_and_development": null, "selling_general_admin": 144715000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 214579000, "depreciation_amortisation": 91640000, "ebitda": 306219000, "interest_expense": 8389000, "interest_income": null, "other_non_operating": null, "pretax_income": 207205000, "tax_provision": 12224000, "effective_tax_rate": null, "net_income": 194981000, "net_income_continuing_ops": 194981000, "net_income_to_common": 194981000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 307772000, "short_term_investments": null, "net_receivables": 50427000, "inventory": 654000000, "other_current_assets": null, "total_current_assets": 1040456000, "net_ppe": null, "goodwill": 227447000, "intangible_assets": 109269000, "goodwill_and_intangibles": 336716000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1839969000, "total_assets": 2880425000, "short_term_debt": 96149000, "accounts_payable": 417898000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 698836000, "long_term_debt": 207157000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1184201000, "total_liabilities": 1883037000, "total_debt": 303306000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 588996000, "total_equity": 997388000, "shares_outstanding": 106142000, "operating_cash_flow": 406164000, "stock_based_compensation": 16115000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 212448000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -212448000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 87019000, "free_cash_flow": 618612000, "net_change_in_cash": 280735000 }, "raw_data": { "income": { "ebit": "214579000", "ebitda": "306219000", "netIncome": "194981000", "grossProfit": "1034892000", "depreciation": "None", "totalRevenue": "2425788000", "costOfRevenue": "1390896000", "interestIncome": "8389000", "incomeBeforeTax": "207205000", "interestExpense": "8389000", "operatingIncome": "214579000", "fiscalDateEnding": "2020-12-31", "incomeTaxExpense": "12224000", "reportedCurrency": "USD", "netInterestIncome": "-8389000", "nonInterestIncome": "None", "operatingExpenses": "820313000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "1015000", "costofGoodsAndServicesSold": "1390896000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "91640000", "sellingGeneralAndAdministrative": "144715000", "netIncomeFromContinuingOperations": "194981000" }, "balance": { "goodwill": "227447000", "inventory": "654000000", "commonStock": "104000", "currentDebt": "None", "investments": "None", "totalAssets": "2880425000", "longTermDebt": "207157000", "shortTermDebt": "96149000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2020-12-31", "intangibleAssets": "109269000", "reportedCurrency": "USD", "retainedEarnings": "588996000", "totalLiabilities": "1883037000", "otherCurrentAssets": "28257000", "totalCurrentAssets": "1040456000", "currentLongTermDebt": "1647000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "50427000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1839969000", "currentAccountsPayable": "417898000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "579359000", "shortLongTermDebtTotal": "1244431000", "totalShareholderEquity": "997388000", "capitalLeaseObligations": "1035627000", "otherCurrentLiabilities": "162283000", "totalCurrentLiabilities": "698836000", "otherNonCurrentLiabilities": "949054000", "totalNonCurrentLiabilities": "1184201000", "cashAndShortTermInvestments": "307772000", "commonStockSharesOutstanding": "106142000", "intangibleAssetsExcludingGoodwill": "109269000", "cashAndCashEquivalentsAtCarryingValue": "307772000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "194981000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2020-12-31", "reportedCurrency": "USD", "changeInInventory": "-72135000", "operatingCashflow": "406164000", "capitalExpenditures": "212448000", "changeInReceivables": "18874000", "changeInExchangeRate": "None", "cashflowFromFinancing": "87019000", "cashflowFromInvestment": "-212448000", "stockBasedCompensation": "16115000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "280735000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "21598000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "91640000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "income_statement": { "revenue": 2045456000, "cost_of_revenue": 1182442000, "gross_profit": 863014000, "ebit": 159181000, "ebitda": 233182000, "pretax_income": 150380000, "tax_provision": -251000, "net_income": 150631000, "net_income_to_common": 150631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 27037000, "total_current_assets": 701486000, "total_assets": 2574125000, "short_term_debt": 74592000, "long_term_debt": 142606000, "total_debt": 217198000, "total_liabilities": 1809789000, "total_equity": 764336000, "shares_outstanding": 104962000, "goodwill_and_intangibles": 336746000 }, "cash_flow": { "operating_cash_flow": 204658000, "capital_expenditure": 196008000, "free_cash_flow": 400666000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264158, "ticker_id": 1576, "period_end_date": "2019-12-31", "period_type": "annual", "fiscal_year": 2019, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "159181000", "ebitda": "233182000", "netIncome": "150631000", "grossProfit": "863014000", "depreciation": "None", "totalRevenue": "2045456000", "costOfRevenue": "1182442000", "interestIncome": "8801000", "incomeBeforeTax": "150380000", "interestExpense": "8801000", "operatingIncome": "159181000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-251000", "reportedCurrency": "USD", "netInterestIncome": "-8801000", "nonInterestIncome": "None", "operatingExpenses": "703833000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1182442000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74001000", "sellingGeneralAndAdministrative": "132386000", "netIncomeFromContinuingOperations": "150631000" }, "balance": { "goodwill": "227447000", "inventory": "581865000", "commonStock": "101000", "currentDebt": "None", "investments": "None", "totalAssets": "2574125000", "longTermDebt": "142606000", "shortTermDebt": "74592000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "109299000", "reportedCurrency": "USD", "retainedEarnings": "394015000", "totalLiabilities": "1809789000", "otherCurrentAssets": "20415000", "totalCurrentAssets": "701486000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72169000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1872639000", "currentAccountsPayable": "368459000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1278545000", "shortLongTermDebtTotal": "1061467000", "totalShareholderEquity": "764336000", "capitalLeaseObligations": "918861000", "otherCurrentLiabilities": "102807000", "totalCurrentLiabilities": "552541000", "otherNonCurrentLiabilities": "2179000", "totalNonCurrentLiabilities": "1257248000", "cashAndShortTermInvestments": "27037000", "commonStockSharesOutstanding": "104962000", "intangibleAssetsExcludingGoodwill": "109299000", "cashAndCashEquivalentsAtCarryingValue": "27037000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150631000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-110851000", "operatingCashflow": "204658000", "capitalExpenditures": "196008000", "changeInReceivables": "-17850000", "changeInExchangeRate": "None", "cashflowFromFinancing": "17743000", "cashflowFromInvestment": "-196008000", "stockBasedCompensation": "8711000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "26393000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "21243000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74001000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 2045456000, "cost_of_revenue": 1182442000, "gross_profit": 863014000, "research_and_development": null, "selling_general_admin": 132386000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 159181000, "depreciation_amortisation": 74001000, "ebitda": 233182000, "interest_expense": 8801000, "interest_income": null, "other_non_operating": null, "pretax_income": 150380000, "tax_provision": -251000, "effective_tax_rate": null, "net_income": 150631000, "net_income_continuing_ops": 150631000, "net_income_to_common": 150631000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 27037000, "short_term_investments": null, "net_receivables": 72169000, "inventory": 581865000, "other_current_assets": null, "total_current_assets": 701486000, "net_ppe": null, "goodwill": 227447000, "intangible_assets": 109299000, "goodwill_and_intangibles": 336746000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 1872639000, "total_assets": 2574125000, "short_term_debt": 74592000, "accounts_payable": 368459000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 552541000, "long_term_debt": 142606000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1257248000, "total_liabilities": 1809789000, "total_debt": 217198000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 394015000, "total_equity": 764336000, "shares_outstanding": 104962000, "operating_cash_flow": 204658000, "stock_based_compensation": 8711000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 196008000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -196008000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 17743000, "free_cash_flow": 400666000, "net_change_in_cash": 26393000 }, "raw_data": { "income": { "ebit": "159181000", "ebitda": "233182000", "netIncome": "150631000", "grossProfit": "863014000", "depreciation": "None", "totalRevenue": "2045456000", "costOfRevenue": "1182442000", "interestIncome": "8801000", "incomeBeforeTax": "150380000", "interestExpense": "8801000", "operatingIncome": "159181000", "fiscalDateEnding": "2019-12-31", "incomeTaxExpense": "-251000", "reportedCurrency": "USD", "netInterestIncome": "-8801000", "nonInterestIncome": "None", "operatingExpenses": "703833000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1182442000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "74001000", "sellingGeneralAndAdministrative": "132386000", "netIncomeFromContinuingOperations": "150631000" }, "balance": { "goodwill": "227447000", "inventory": "581865000", "commonStock": "101000", "currentDebt": "None", "investments": "None", "totalAssets": "2574125000", "longTermDebt": "142606000", "shortTermDebt": "74592000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2019-12-31", "intangibleAssets": "109299000", "reportedCurrency": "USD", "retainedEarnings": "394015000", "totalLiabilities": "1809789000", "otherCurrentAssets": "20415000", "totalCurrentAssets": "701486000", "currentLongTermDebt": "None", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "72169000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "1872639000", "currentAccountsPayable": "368459000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1278545000", "shortLongTermDebtTotal": "1061467000", "totalShareholderEquity": "764336000", "capitalLeaseObligations": "918861000", "otherCurrentLiabilities": "102807000", "totalCurrentLiabilities": "552541000", "otherNonCurrentLiabilities": "2179000", "totalNonCurrentLiabilities": "1257248000", "cashAndShortTermInvestments": "27037000", "commonStockSharesOutstanding": "104962000", "intangibleAssetsExcludingGoodwill": "109299000", "cashAndCashEquivalentsAtCarryingValue": "27037000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "150631000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2019-12-31", "reportedCurrency": "USD", "changeInInventory": "-110851000", "operatingCashflow": "204658000", "capitalExpenditures": "196008000", "changeInReceivables": "-17850000", "changeInExchangeRate": "None", "cashflowFromFinancing": "17743000", "cashflowFromInvestment": "-196008000", "stockBasedCompensation": "8711000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "26393000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "21243000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "74001000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "income_statement": { "revenue": 1709848000, "cost_of_revenue": 1007580000, "gross_profit": 702268000, "ebit": 131301000, "ebitda": 183293000, "pretax_income": 122384000, "tax_provision": 6197000, "net_income": 116187000, "net_income_to_common": 116187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 644000, "total_current_assets": 559458000, "total_assets": 1234091000, "short_term_debt": 3500000, "long_term_debt": 141834000, "total_debt": 145334000, "total_liabilities": 649782000, "total_equity": 584309000, "shares_outstanding": 104561000, "goodwill_and_intangibles": 336777000 }, "cash_flow": { "operating_cash_flow": 185624000, "capital_expenditure": 151397000, "free_cash_flow": 337021000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264163, "ticker_id": 1576, "period_end_date": "2018-12-31", "period_type": "annual", "fiscal_year": 2018, "fiscal_quarter": null, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "131301000", "ebitda": "183293000", "netIncome": "116187000", "grossProfit": "702268000", "depreciation": "None", "totalRevenue": "1709848000", "costOfRevenue": "1007580000", "interestIncome": "8917000", "incomeBeforeTax": "122384000", "interestExpense": "8917000", "operatingIncome": "131301000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "6197000", "reportedCurrency": "USD", "netInterestIncome": "-8917000", "nonInterestIncome": "None", "operatingExpenses": "570967000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1007580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51992000", "sellingGeneralAndAdministrative": "105327000", "netIncomeFromContinuingOperations": "116187000" }, "balance": { "goodwill": "227447000", "inventory": "471014000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "1234091000", "longTermDebt": "141834000", "shortTermDebt": "3500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "109330000", "reportedCurrency": "USD", "retainedEarnings": "243563000", "totalLiabilities": "649782000", "otherCurrentAssets": "15949000", "totalCurrentAssets": "559458000", "currentLongTermDebt": "3500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71851000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "674633000", "currentAccountsPayable": "313503000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "328366000", "shortLongTermDebtTotal": "145334000", "totalShareholderEquity": "584309000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "69992000", "totalCurrentLiabilities": "404285000", "otherNonCurrentLiabilities": "2550000", "totalNonCurrentLiabilities": "245497000", "cashAndShortTermInvestments": "644000", "commonStockSharesOutstanding": "104561000", "intangibleAssetsExcludingGoodwill": "109330000", "cashAndCashEquivalentsAtCarryingValue": "644000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116187000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-53557000", "operatingCashflow": "185624000", "capitalExpenditures": "151397000", "changeInReceivables": "-13486000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34139000", "cashflowFromInvestment": "-151397000", "stockBasedCompensation": "6514000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "88000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10531000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51992000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1709848000, "cost_of_revenue": 1007580000, "gross_profit": 702268000, "research_and_development": 0, "selling_general_admin": 105327000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 131301000, "depreciation_amortisation": 51992000, "ebitda": 183293000, "interest_expense": 8917000, "interest_income": null, "other_non_operating": null, "pretax_income": 122384000, "tax_provision": 6197000, "effective_tax_rate": null, "net_income": 116187000, "net_income_continuing_ops": 116187000, "net_income_to_common": 116187000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 644000, "short_term_investments": null, "net_receivables": 71851000, "inventory": 471014000, "other_current_assets": null, "total_current_assets": 559458000, "net_ppe": null, "goodwill": 227447000, "intangible_assets": 109330000, "goodwill_and_intangibles": 336777000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 674633000, "total_assets": 1234091000, "short_term_debt": 3500000, "accounts_payable": 313503000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 404285000, "long_term_debt": 141834000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 245497000, "total_liabilities": 649782000, "total_debt": 145334000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 243563000, "total_equity": 584309000, "shares_outstanding": 104561000, "operating_cash_flow": 185624000, "stock_based_compensation": 6514000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 151397000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -151397000, "dividends_paid": 0, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -34139000, "free_cash_flow": 337021000, "net_change_in_cash": 88000 }, "raw_data": { "income": { "ebit": "131301000", "ebitda": "183293000", "netIncome": "116187000", "grossProfit": "702268000", "depreciation": "None", "totalRevenue": "1709848000", "costOfRevenue": "1007580000", "interestIncome": "8917000", "incomeBeforeTax": "122384000", "interestExpense": "8917000", "operatingIncome": "131301000", "fiscalDateEnding": "2018-12-31", "incomeTaxExpense": "6197000", "reportedCurrency": "USD", "netInterestIncome": "-8917000", "nonInterestIncome": "None", "operatingExpenses": "570967000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "0", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "1007580000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "51992000", "sellingGeneralAndAdministrative": "105327000", "netIncomeFromContinuingOperations": "116187000" }, "balance": { "goodwill": "227447000", "inventory": "471014000", "commonStock": "98000", "currentDebt": "None", "investments": "None", "totalAssets": "1234091000", "longTermDebt": "141834000", "shortTermDebt": "3500000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2018-12-31", "intangibleAssets": "109330000", "reportedCurrency": "USD", "retainedEarnings": "243563000", "totalLiabilities": "649782000", "otherCurrentAssets": "15949000", "totalCurrentAssets": "559458000", "currentLongTermDebt": "3500000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "71851000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "674633000", "currentAccountsPayable": "313503000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "328366000", "shortLongTermDebtTotal": "145334000", "totalShareholderEquity": "584309000", "capitalLeaseObligations": "None", "otherCurrentLiabilities": "69992000", "totalCurrentLiabilities": "404285000", "otherNonCurrentLiabilities": "2550000", "totalNonCurrentLiabilities": "245497000", "cashAndShortTermInvestments": "644000", "commonStockSharesOutstanding": "104561000", "intangibleAssetsExcludingGoodwill": "109330000", "cashAndCashEquivalentsAtCarryingValue": "644000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "116187000", "profitLoss": "None", "dividendPayout": "0", "fiscalDateEnding": "2018-12-31", "reportedCurrency": "USD", "changeInInventory": "-53557000", "operatingCashflow": "185624000", "capitalExpenditures": "151397000", "changeInReceivables": "-13486000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-34139000", "cashflowFromInvestment": "-151397000", "stockBasedCompensation": "6514000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "0", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "88000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "10531000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "51992000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } } ], "quarterly": [ { "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "income_statement": { "revenue": 1152278000, "cost_of_revenue": 644827000, "gross_profit": 507451000, "ebit": 54446000, "ebitda": 115775000, "pretax_income": 51263000, "tax_provision": 11554000, "net_income": 39709000, "net_income_to_common": 39709000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 293632000, "total_current_assets": 1604988000, "total_assets": 5576303000, "short_term_debt": 356638000, "long_term_debt": null, "total_debt": 356638000, "total_liabilities": 3119566000, "total_equity": 2456737000, "shares_outstanding": 108427000, "goodwill_and_intangibles": 403576000 }, "cash_flow": { "operating_cash_flow": 109248000, "capital_expenditure": 63434000, "free_cash_flow": 172682000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264126, "ticker_id": 1576, "period_end_date": "2026-03-31", "period_type": "quarterly", "fiscal_year": 2026, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54446000", "ebitda": "115775000", "netIncome": "39709000", "grossProfit": "507451000", "depreciation": "None", "totalRevenue": "1152278000", "costOfRevenue": "644827000", "interestIncome": "2050000", "incomeBeforeTax": "51263000", "interestExpense": "3183000", "operatingIncome": "52396000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11554000", "reportedCurrency": "USD", "netInterestIncome": "-1133000", "nonInterestIncome": "None", "operatingExpenses": "455055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "644827000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61329000", "sellingGeneralAndAdministrative": "455055000", "netIncomeFromContinuingOperations": "39709000" }, "balance": { "goodwill": "257940000", "inventory": "1149021000", "commonStock": "108000", "currentDebt": "None", "investments": "None", "totalAssets": "5576303000", "longTermDebt": "None", "shortTermDebt": "356638000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "145636000", "reportedCurrency": "USD", "retainedEarnings": "1870629000", "totalLiabilities": "3119566000", "otherCurrentAssets": "49727000", "totalCurrentAssets": "1604988000", "currentLongTermDebt": "196115000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3971315000", "currentAccountsPayable": "735394000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2006609000", "totalShareholderEquity": "2456737000", "capitalLeaseObligations": "1810494000", "otherCurrentLiabilities": "284434000", "totalCurrentLiabilities": "1395093000", "otherNonCurrentLiabilities": "27231000", "totalNonCurrentLiabilities": "1724473000", "cashAndShortTermInvestments": "293632000", "commonStockSharesOutstanding": "108427000", "intangibleAssetsExcludingGoodwill": "145636000", "cashAndCashEquivalentsAtCarryingValue": "293632000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39709000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-15938000", "operatingCashflow": "109248000", "capitalExpenditures": "63434000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1478000", "cashflowFromInvestment": "-63434000", "stockBasedCompensation": "8369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61329000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1152278000, "cost_of_revenue": 644827000, "gross_profit": 507451000, "research_and_development": null, "selling_general_admin": 455055000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54446000, "depreciation_amortisation": 61329000, "ebitda": 115775000, "interest_expense": 3183000, "interest_income": null, "other_non_operating": null, "pretax_income": 51263000, "tax_provision": 11554000, "effective_tax_rate": null, "net_income": 39709000, "net_income_continuing_ops": 39709000, "net_income_to_common": 39709000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 293632000, "short_term_investments": null, "net_receivables": 112608000, "inventory": 1149021000, "other_current_assets": null, "total_current_assets": 1604988000, "net_ppe": null, "goodwill": 257940000, "intangible_assets": 145636000, "goodwill_and_intangibles": 403576000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3971315000, "total_assets": 5576303000, "short_term_debt": 356638000, "accounts_payable": 735394000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1395093000, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1724473000, "total_liabilities": 3119566000, "total_debt": 356638000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1870629000, "total_equity": 2456737000, "shares_outstanding": 108427000, "operating_cash_flow": 109248000, "stock_based_compensation": 8369000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 63434000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -63434000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -1478000, "free_cash_flow": 172682000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54446000", "ebitda": "115775000", "netIncome": "39709000", "grossProfit": "507451000", "depreciation": "None", "totalRevenue": "1152278000", "costOfRevenue": "644827000", "interestIncome": "2050000", "incomeBeforeTax": "51263000", "interestExpense": "3183000", "operatingIncome": "52396000", "fiscalDateEnding": "2026-03-31", "incomeTaxExpense": "11554000", "reportedCurrency": "USD", "netInterestIncome": "-1133000", "nonInterestIncome": "None", "operatingExpenses": "455055000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "644827000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "61329000", "sellingGeneralAndAdministrative": "455055000", "netIncomeFromContinuingOperations": "39709000" }, "balance": { "goodwill": "257940000", "inventory": "1149021000", "commonStock": "108000", "currentDebt": "None", "investments": "None", "totalAssets": "5576303000", "longTermDebt": "None", "shortTermDebt": "356638000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2026-03-31", "intangibleAssets": "145636000", "reportedCurrency": "USD", "retainedEarnings": "1870629000", "totalLiabilities": "3119566000", "otherCurrentAssets": "49727000", "totalCurrentAssets": "1604988000", "currentLongTermDebt": "196115000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112608000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3971315000", "currentAccountsPayable": "735394000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "2006609000", "totalShareholderEquity": "2456737000", "capitalLeaseObligations": "1810494000", "otherCurrentLiabilities": "284434000", "totalCurrentLiabilities": "1395093000", "otherNonCurrentLiabilities": "27231000", "totalNonCurrentLiabilities": "1724473000", "cashAndShortTermInvestments": "293632000", "commonStockSharesOutstanding": "108427000", "intangibleAssetsExcludingGoodwill": "145636000", "cashAndCashEquivalentsAtCarryingValue": "293632000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39709000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2026-03-31", "reportedCurrency": "USD", "changeInInventory": "-15938000", "operatingCashflow": "109248000", "capitalExpenditures": "63434000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-1478000", "cashflowFromInvestment": "-63434000", "stockBasedCompensation": "8369000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "None", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "61329000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "income_statement": { "revenue": 1129671000, "cost_of_revenue": 695283000, "gross_profit": 434388000, "ebit": 54288000, "ebitda": 110996000, "pretax_income": 51736000, "tax_provision": 12405000, "net_income": 39331000, "net_income_to_common": 39331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 249296000, "total_current_assets": 1527931000, "total_assets": 5469358000, "short_term_debt": 158290000, "long_term_debt": 193589000, "total_debt": 351879000, "total_liabilities": 3060522000, "total_equity": 2408836000, "shares_outstanding": 108427000, "goodwill_and_intangibles": 404476000 }, "cash_flow": { "operating_cash_flow": 124068000, "capital_expenditure": 78925000, "free_cash_flow": 202993000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264127, "ticker_id": 1576, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "54288000", "ebitda": "110996000", "netIncome": "39331000", "grossProfit": "434388000", "depreciation": "None", "totalRevenue": "1129671000", "costOfRevenue": "695283000", "interestIncome": "194000", "incomeBeforeTax": "51736000", "interestExpense": "2552000", "operatingIncome": "51930000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12405000", "reportedCurrency": "USD", "netInterestIncome": "-194000", "nonInterestIncome": "None", "operatingExpenses": "382458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "695283000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56708000", "sellingGeneralAndAdministrative": "201751000", "netIncomeFromContinuingOperations": "39331000" }, "balance": { "goodwill": "257940000", "inventory": "1133083000", "commonStock": "108000", "currentDebt": "None", "investments": "None", "totalAssets": "5469358000", "longTermDebt": "193589000", "shortTermDebt": "158290000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "146536000", "reportedCurrency": "USD", "retainedEarnings": "1830920000", "totalLiabilities": "3060522000", "otherCurrentAssets": "51484000", "totalCurrentAssets": "1527931000", "currentLongTermDebt": "2629000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "101338000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3941427000", "currentAccountsPayable": "683675000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3473899000", "shortLongTermDebtTotal": "3631075000", "totalShareholderEquity": "2408836000", "capitalLeaseObligations": "1795259000", "otherCurrentLiabilities": "298740000", "totalCurrentLiabilities": "1151390000", "otherNonCurrentLiabilities": "26466000", "totalNonCurrentLiabilities": "1909131999", "cashAndShortTermInvestments": "249296000", "commonStockSharesOutstanding": "108427000", "intangibleAssetsExcludingGoodwill": "146536000", "cashAndCashEquivalentsAtCarryingValue": "249296000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39331000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "31078000", "operatingCashflow": "124068000", "capitalExpenditures": "78925000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-331000", "cashflowFromInvestment": "-78925000", "stockBasedCompensation": "7133000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9423000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56708000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1129671000, "cost_of_revenue": 695283000, "gross_profit": 434388000, "research_and_development": null, "selling_general_admin": 201751000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 54288000, "depreciation_amortisation": 56708000, "ebitda": 110996000, "interest_expense": 2552000, "interest_income": null, "other_non_operating": null, "pretax_income": 51736000, "tax_provision": 12405000, "effective_tax_rate": null, "net_income": 39331000, "net_income_continuing_ops": 39331000, "net_income_to_common": 39331000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 249296000, "short_term_investments": null, "net_receivables": 101338000, "inventory": 1133083000, "other_current_assets": null, "total_current_assets": 1527931000, "net_ppe": null, "goodwill": 257940000, "intangible_assets": 146536000, "goodwill_and_intangibles": 404476000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3941427000, "total_assets": 5469358000, "short_term_debt": 158290000, "accounts_payable": 683675000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1151390000, "long_term_debt": 193589000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1909131999, "total_liabilities": 3060522000, "total_debt": 351879000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1830920000, "total_equity": 2408836000, "shares_outstanding": 108427000, "operating_cash_flow": 124068000, "stock_based_compensation": 7133000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78925000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78925000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -331000, "free_cash_flow": 202993000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "54288000", "ebitda": "110996000", "netIncome": "39331000", "grossProfit": "434388000", "depreciation": "None", "totalRevenue": "1129671000", "costOfRevenue": "695283000", "interestIncome": "194000", "incomeBeforeTax": "51736000", "interestExpense": "2552000", "operatingIncome": "51930000", "fiscalDateEnding": "2025-12-31", "incomeTaxExpense": "12405000", "reportedCurrency": "USD", "netInterestIncome": "-194000", "nonInterestIncome": "None", "operatingExpenses": "382458000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "695283000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56708000", "sellingGeneralAndAdministrative": "201751000", "netIncomeFromContinuingOperations": "39331000" }, "balance": { "goodwill": "257940000", "inventory": "1133083000", "commonStock": "108000", "currentDebt": "None", "investments": "None", "totalAssets": "5469358000", "longTermDebt": "193589000", "shortTermDebt": "158290000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-12-31", "intangibleAssets": "146536000", "reportedCurrency": "USD", "retainedEarnings": "1830920000", "totalLiabilities": "3060522000", "otherCurrentAssets": "51484000", "totalCurrentAssets": "1527931000", "currentLongTermDebt": "2629000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "101338000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3941427000", "currentAccountsPayable": "683675000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3473899000", "shortLongTermDebtTotal": "3631075000", "totalShareholderEquity": "2408836000", "capitalLeaseObligations": "1795259000", "otherCurrentLiabilities": "298740000", "totalCurrentLiabilities": "1151390000", "otherNonCurrentLiabilities": "26466000", "totalNonCurrentLiabilities": "1909131999", "cashAndShortTermInvestments": "249296000", "commonStockSharesOutstanding": "108427000", "intangibleAssetsExcludingGoodwill": "146536000", "cashAndCashEquivalentsAtCarryingValue": "249296000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "39331000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-12-31", "reportedCurrency": "USD", "changeInInventory": "31078000", "operatingCashflow": "124068000", "capitalExpenditures": "78925000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-331000", "cashflowFromInvestment": "-78925000", "stockBasedCompensation": "7133000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9423000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56708000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "income_statement": { "revenue": 1179527000, "cost_of_revenue": 727448000, "gross_profit": 452079000, "ebit": 74017000, "ebitda": 133894000, "pretax_income": 71426000, "tax_provision": 14166000, "net_income": 57260000, "net_income_to_common": 57260000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 204484000, "total_current_assets": 1594203000, "total_assets": 5520755000, "short_term_debt": 152663000, "long_term_debt": 194218000, "total_debt": 346881000, "total_liabilities": 3158605000, "total_equity": 2362150000, "shares_outstanding": 108468000, "goodwill_and_intangibles": 405393000 }, "cash_flow": { "operating_cash_flow": 102492000, "capital_expenditure": 78012000, "free_cash_flow": 180504000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264129, "ticker_id": 1576, "period_end_date": "2025-09-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "74017000", "ebitda": "133894000", "netIncome": "57260000", "grossProfit": "452079000", "depreciation": "None", "totalRevenue": "1179527000", "costOfRevenue": "727448000", "interestIncome": "591000", "incomeBeforeTax": "71426000", "interestExpense": "2591000", "operatingIncome": "80646000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "14166000", "reportedCurrency": "USD", "netInterestIncome": "-591000", "nonInterestIncome": "None", "operatingExpenses": "371433000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "727448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59877000", "sellingGeneralAndAdministrative": "67559000", "netIncomeFromContinuingOperations": "57260000" }, "balance": { "goodwill": "257940000", "inventory": "1164161000", "commonStock": "108000", "currentDebt": "None", "investments": "None", "totalAssets": "5520755000", "longTermDebt": "194218000", "shortTermDebt": "152663000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "147453000", "reportedCurrency": "USD", "retainedEarnings": "1791589000", "totalLiabilities": "3158605000", "otherCurrentAssets": "55932000", "totalCurrentAssets": "1594203000", "currentLongTermDebt": "2103000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3926552000", "currentAccountsPayable": "724626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3467409000", "shortLongTermDebtTotal": "1985360000", "totalShareholderEquity": "2362150000", "capitalLeaseObligations": "1789039000", "otherCurrentLiabilities": "364887000", "totalCurrentLiabilities": "1255161000", "otherNonCurrentLiabilities": "25543000", "totalNonCurrentLiabilities": "1903444000", "cashAndShortTermInvestments": "204484000", "commonStockSharesOutstanding": "108468000", "intangibleAssetsExcludingGoodwill": "147453000", "cashAndCashEquivalentsAtCarryingValue": "204484000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57260000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "47270000", "operatingCashflow": "102492000", "capitalExpenditures": "78012000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3128000", "cashflowFromInvestment": "-78012000", "stockBasedCompensation": "6870000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9031000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59877000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1179527000, "cost_of_revenue": 727448000, "gross_profit": 452079000, "research_and_development": null, "selling_general_admin": 67559000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 74017000, "depreciation_amortisation": 59877000, "ebitda": 133894000, "interest_expense": 2591000, "interest_income": null, "other_non_operating": null, "pretax_income": 71426000, "tax_provision": 14166000, "effective_tax_rate": null, "net_income": 57260000, "net_income_continuing_ops": 57260000, "net_income_to_common": 57260000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 204484000, "short_term_investments": null, "net_receivables": 169626000, "inventory": 1164161000, "other_current_assets": null, "total_current_assets": 1594203000, "net_ppe": null, "goodwill": 257940000, "intangible_assets": 147453000, "goodwill_and_intangibles": 405393000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3926552000, "total_assets": 5520755000, "short_term_debt": 152663000, "accounts_payable": 724626000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1255161000, "long_term_debt": 194218000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1903444000, "total_liabilities": 3158605000, "total_debt": 346881000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1791589000, "total_equity": 2362150000, "shares_outstanding": 108468000, "operating_cash_flow": 102492000, "stock_based_compensation": 6870000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 78012000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -78012000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 3128000, "free_cash_flow": 180504000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "74017000", "ebitda": "133894000", "netIncome": "57260000", "grossProfit": "452079000", "depreciation": "None", "totalRevenue": "1179527000", "costOfRevenue": "727448000", "interestIncome": "591000", "incomeBeforeTax": "71426000", "interestExpense": "2591000", "operatingIncome": "80646000", "fiscalDateEnding": "2025-09-30", "incomeTaxExpense": "14166000", "reportedCurrency": "USD", "netInterestIncome": "-591000", "nonInterestIncome": "None", "operatingExpenses": "371433000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "727448000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59877000", "sellingGeneralAndAdministrative": "67559000", "netIncomeFromContinuingOperations": "57260000" }, "balance": { "goodwill": "257940000", "inventory": "1164161000", "commonStock": "108000", "currentDebt": "None", "investments": "None", "totalAssets": "5520755000", "longTermDebt": "194218000", "shortTermDebt": "152663000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-09-30", "intangibleAssets": "147453000", "reportedCurrency": "USD", "retainedEarnings": "1791589000", "totalLiabilities": "3158605000", "otherCurrentAssets": "55932000", "totalCurrentAssets": "1594203000", "currentLongTermDebt": "2103000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "169626000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3926552000", "currentAccountsPayable": "724626000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3467409000", "shortLongTermDebtTotal": "1985360000", "totalShareholderEquity": "2362150000", "capitalLeaseObligations": "1789039000", "otherCurrentLiabilities": "364887000", "totalCurrentLiabilities": "1255161000", "otherNonCurrentLiabilities": "25543000", "totalNonCurrentLiabilities": "1903444000", "cashAndShortTermInvestments": "204484000", "commonStockSharesOutstanding": "108468000", "intangibleAssetsExcludingGoodwill": "147453000", "cashAndCashEquivalentsAtCarryingValue": "204484000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "57260000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-09-30", "reportedCurrency": "USD", "changeInInventory": "47270000", "operatingCashflow": "102492000", "capitalExpenditures": "78012000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "3128000", "cashflowFromInvestment": "-78012000", "stockBasedCompensation": "6870000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "9031000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59877000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "income_statement": { "revenue": 1214150000, "cost_of_revenue": 681462000, "gross_profit": 532688000, "ebit": 82545000, "ebitda": 141882000, "pretax_income": 80818000, "tax_provision": 17640000, "net_income": 63178000, "net_income_to_common": 63178000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 176876000, "total_current_assets": 1553164000, "total_assets": 5411247000, "short_term_debt": 150974000, "long_term_debt": 194321000, "total_debt": 345295000, "total_liabilities": 3116905000, "total_equity": 2294342000, "shares_outstanding": 108324000, "goodwill_and_intangibles": 406309000 }, "cash_flow": { "operating_cash_flow": 84112000, "capital_expenditure": 94099000, "free_cash_flow": 178211000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264130, "ticker_id": 1576, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "82545000", "ebitda": "141882000", "netIncome": "63178000", "grossProfit": "532688000", "depreciation": "None", "totalRevenue": "1214150000", "costOfRevenue": "681462000", "interestIncome": "1076000", "incomeBeforeTax": "80818000", "interestExpense": "2976000", "operatingIncome": "81894000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "17640000", "reportedCurrency": "USD", "netInterestIncome": "-1076000", "nonInterestIncome": "None", "operatingExpenses": "450794000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "681462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59337000", "sellingGeneralAndAdministrative": "69430000", "netIncomeFromContinuingOperations": "63178000" }, "balance": { "goodwill": "257940000", "inventory": "1211431000", "commonStock": "108000", "currentDebt": "None", "investments": "None", "totalAssets": "5411247000", "longTermDebt": "194321000", "shortTermDebt": "150974000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "148369000", "reportedCurrency": "USD", "retainedEarnings": "1734329000", "totalLiabilities": "3116905000", "otherCurrentAssets": "52026000", "totalCurrentAssets": "1553164000", "currentLongTermDebt": "2103000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112831000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3858083000", "currentAccountsPayable": "777082000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3407775000", "shortLongTermDebtTotal": "1951840000", "totalShareholderEquity": "2294342000", "capitalLeaseObligations": "1755416000", "otherCurrentLiabilities": "295628000", "totalCurrentLiabilities": "1237781000", "otherNonCurrentLiabilities": "24386000", "totalNonCurrentLiabilities": "1879124000", "cashAndShortTermInvestments": "176876000", "commonStockSharesOutstanding": "108324000", "intangibleAssetsExcludingGoodwill": "148369000", "cashAndCashEquivalentsAtCarryingValue": "176876000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63178000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-22113000", "operatingCashflow": "84112000", "capitalExpenditures": "94099000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67000", "cashflowFromInvestment": "-94099000", "stockBasedCompensation": "8922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5123000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59988000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1214150000, "cost_of_revenue": 681462000, "gross_profit": 532688000, "research_and_development": null, "selling_general_admin": 69430000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82545000, "depreciation_amortisation": 59337000, "ebitda": 141882000, "interest_expense": 2976000, "interest_income": null, "other_non_operating": null, "pretax_income": 80818000, "tax_provision": 17640000, "effective_tax_rate": null, "net_income": 63178000, "net_income_continuing_ops": 63178000, "net_income_to_common": 63178000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 176876000, "short_term_investments": null, "net_receivables": 112831000, "inventory": 1211431000, "other_current_assets": null, "total_current_assets": 1553164000, "net_ppe": null, "goodwill": 257940000, "intangible_assets": 148369000, "goodwill_and_intangibles": 406309000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3858083000, "total_assets": 5411247000, "short_term_debt": 150974000, "accounts_payable": 777082000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1237781000, "long_term_debt": 194321000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1879124000, "total_liabilities": 3116905000, "total_debt": 345295000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1734329000, "total_equity": 2294342000, "shares_outstanding": 108324000, "operating_cash_flow": 84112000, "stock_based_compensation": 8922000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 94099000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -94099000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -67000, "free_cash_flow": 178211000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "82545000", "ebitda": "141882000", "netIncome": "63178000", "grossProfit": "532688000", "depreciation": "None", "totalRevenue": "1214150000", "costOfRevenue": "681462000", "interestIncome": "1076000", "incomeBeforeTax": "80818000", "interestExpense": "2976000", "operatingIncome": "81894000", "fiscalDateEnding": "2025-06-30", "incomeTaxExpense": "17640000", "reportedCurrency": "USD", "netInterestIncome": "-1076000", "nonInterestIncome": "None", "operatingExpenses": "450794000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "681462000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59337000", "sellingGeneralAndAdministrative": "69430000", "netIncomeFromContinuingOperations": "63178000" }, "balance": { "goodwill": "257940000", "inventory": "1211431000", "commonStock": "108000", "currentDebt": "None", "investments": "None", "totalAssets": "5411247000", "longTermDebt": "194321000", "shortTermDebt": "150974000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-06-30", "intangibleAssets": "148369000", "reportedCurrency": "USD", "retainedEarnings": "1734329000", "totalLiabilities": "3116905000", "otherCurrentAssets": "52026000", "totalCurrentAssets": "1553164000", "currentLongTermDebt": "2103000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "112831000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3858083000", "currentAccountsPayable": "777082000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3407775000", "shortLongTermDebtTotal": "1951840000", "totalShareholderEquity": "2294342000", "capitalLeaseObligations": "1755416000", "otherCurrentLiabilities": "295628000", "totalCurrentLiabilities": "1237781000", "otherNonCurrentLiabilities": "24386000", "totalNonCurrentLiabilities": "1879124000", "cashAndShortTermInvestments": "176876000", "commonStockSharesOutstanding": "108324000", "intangibleAssetsExcludingGoodwill": "148369000", "cashAndCashEquivalentsAtCarryingValue": "176876000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "63178000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-06-30", "reportedCurrency": "USD", "changeInInventory": "-22113000", "operatingCashflow": "84112000", "capitalExpenditures": "94099000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-67000", "cashflowFromInvestment": "-94099000", "stockBasedCompensation": "8922000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "5123000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59988000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "income_statement": { "revenue": 1160740000, "cost_of_revenue": 652572000, "gross_profit": 508168000, "ebit": 64229000, "ebitda": 124194000, "pretax_income": 62681000, "tax_provision": 13803000, "net_income": 48878000, "net_income_to_common": 48878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 186930000, "total_current_assets": 1531498000, "total_assets": 5368264000, "short_term_debt": 147191000, "long_term_debt": 194424000, "total_debt": 341615000, "total_liabilities": 3146501000, "total_equity": 2221763000, "shares_outstanding": 108319000, "goodwill_and_intangibles": 407226000 }, "cash_flow": { "operating_cash_flow": 71164000, "capital_expenditure": 66728000, "free_cash_flow": 137892000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264131, "ticker_id": 1576, "period_end_date": "2025-03-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "64229000", "ebitda": "124194000", "netIncome": "48878000", "grossProfit": "508168000", "depreciation": "None", "totalRevenue": "1160740000", "costOfRevenue": "652572000", "interestIncome": "1548000", "incomeBeforeTax": "62681000", "interestExpense": "1548000", "operatingIncome": "64229000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "13803000", "reportedCurrency": "USD", "netInterestIncome": "-1548000", "nonInterestIncome": "None", "operatingExpenses": "443939000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "652572000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59965000", "sellingGeneralAndAdministrative": "69141000", "netIncomeFromContinuingOperations": "48878000" }, "balance": { "goodwill": "257940000", "inventory": "1189318000", "commonStock": "108000", "currentDebt": "None", "investments": "None", "totalAssets": "5368264000", "longTermDebt": "194424000", "shortTermDebt": "147191000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "149286000", "reportedCurrency": "USD", "retainedEarnings": "1671151000", "totalLiabilities": "3146501000", "otherCurrentAssets": "49749000", "totalCurrentAssets": "1531498000", "currentLongTermDebt": "2103000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3836766000", "currentAccountsPayable": "814418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3392700000", "shortLongTermDebtTotal": "1953466000", "totalShareholderEquity": "2221763000", "capitalLeaseObligations": "1756939000", "otherCurrentLiabilities": "277299000", "totalCurrentLiabilities": "1253504000", "otherNonCurrentLiabilities": "23919000", "totalNonCurrentLiabilities": "1892997000", "cashAndShortTermInvestments": "186930000", "commonStockSharesOutstanding": "108319000", "intangibleAssetsExcludingGoodwill": "149286000", "cashAndCashEquivalentsAtCarryingValue": "186930000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48878000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-56719000", "operatingCashflow": "71164000", "capitalExpenditures": "66728000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5175000", "cashflowFromInvestment": "-66728000", "stockBasedCompensation": "6580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4369000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59965000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1160740000, "cost_of_revenue": 652572000, "gross_profit": 508168000, "research_and_development": null, "selling_general_admin": 69141000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 64229000, "depreciation_amortisation": 59965000, "ebitda": 124194000, "interest_expense": 1548000, "interest_income": null, "other_non_operating": null, "pretax_income": 62681000, "tax_provision": 13803000, "effective_tax_rate": null, "net_income": 48878000, "net_income_continuing_ops": 48878000, "net_income_to_common": 48878000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 186930000, "short_term_investments": null, "net_receivables": 105501000, "inventory": 1189318000, "other_current_assets": null, "total_current_assets": 1531498000, "net_ppe": null, "goodwill": 257940000, "intangible_assets": 149286000, "goodwill_and_intangibles": 407226000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3836766000, "total_assets": 5368264000, "short_term_debt": 147191000, "accounts_payable": 814418000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1253504000, "long_term_debt": 194424000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1892997000, "total_liabilities": 3146501000, "total_debt": 341615000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1671151000, "total_equity": 2221763000, "shares_outstanding": 108319000, "operating_cash_flow": 71164000, "stock_based_compensation": 6580000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 66728000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -66728000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -5175000, "free_cash_flow": 137892000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "64229000", "ebitda": "124194000", "netIncome": "48878000", "grossProfit": "508168000", "depreciation": "None", "totalRevenue": "1160740000", "costOfRevenue": "652572000", "interestIncome": "1548000", "incomeBeforeTax": "62681000", "interestExpense": "1548000", "operatingIncome": "64229000", "fiscalDateEnding": "2025-03-31", "incomeTaxExpense": "13803000", "reportedCurrency": "USD", "netInterestIncome": "-1548000", "nonInterestIncome": "None", "operatingExpenses": "443939000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "652572000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59965000", "sellingGeneralAndAdministrative": "69141000", "netIncomeFromContinuingOperations": "48878000" }, "balance": { "goodwill": "257940000", "inventory": "1189318000", "commonStock": "108000", "currentDebt": "None", "investments": "None", "totalAssets": "5368264000", "longTermDebt": "194424000", "shortTermDebt": "147191000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2025-03-31", "intangibleAssets": "149286000", "reportedCurrency": "USD", "retainedEarnings": "1671151000", "totalLiabilities": "3146501000", "otherCurrentAssets": "49749000", "totalCurrentAssets": "1531498000", "currentLongTermDebt": "2103000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "105501000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3836766000", "currentAccountsPayable": "814418000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3392700000", "shortLongTermDebtTotal": "1953466000", "totalShareholderEquity": "2221763000", "capitalLeaseObligations": "1756939000", "otherCurrentLiabilities": "277299000", "totalCurrentLiabilities": "1253504000", "otherNonCurrentLiabilities": "23919000", "totalNonCurrentLiabilities": "1892997000", "cashAndShortTermInvestments": "186930000", "commonStockSharesOutstanding": "108319000", "intangibleAssetsExcludingGoodwill": "149286000", "cashAndCashEquivalentsAtCarryingValue": "186930000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "48878000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2025-03-31", "reportedCurrency": "USD", "changeInInventory": "-56719000", "operatingCashflow": "71164000", "capitalExpenditures": "66728000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-5175000", "cashflowFromInvestment": "-66728000", "stockBasedCompensation": "6580000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "4369000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59965000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "income_statement": { "revenue": 1107416000, "cost_of_revenue": 626095000, "gross_profit": 481321000, "ebit": 59754000, "ebitda": 119003000, "pretax_income": 59254000, "tax_provision": 11770000, "net_income": 47484000, "net_income_to_common": 47484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 187669000, "total_current_assets": 1492385000, "total_assets": 5050478000, "short_term_debt": 140749000, "long_term_debt": 194527000, "total_debt": 335276000, "total_liabilities": 2880320000, "total_equity": 2170158000, "shares_outstanding": 108431000, "goodwill_and_intangibles": 408143000 }, "cash_flow": { "operating_cash_flow": 101387000, "capital_expenditure": 97466000, "free_cash_flow": 198853000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264132, "ticker_id": 1576, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59754000", "ebitda": "119003000", "netIncome": "47484000", "grossProfit": "481321000", "depreciation": "None", "totalRevenue": "1107416000", "costOfRevenue": "626095000", "interestIncome": "34000", "incomeBeforeTax": "59254000", "interestExpense": "34000", "operatingIncome": "59220000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "11770000", "reportedCurrency": "USD", "netInterestIncome": "34000", "nonInterestIncome": "None", "operatingExpenses": "422101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "626095000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59249000", "sellingGeneralAndAdministrative": "64030000", "netIncomeFromContinuingOperations": "47484000" }, "balance": { "goodwill": "257940000", "inventory": "1132599000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "5050478000", "longTermDebt": "194527000", "shortTermDebt": "140749000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "150203000", "reportedCurrency": "USD", "retainedEarnings": "1622273000", "totalLiabilities": "2880320000", "otherCurrentAssets": "48896000", "totalCurrentAssets": "1492385000", "currentLongTermDebt": "2103000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "123221000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3558093000", "currentAccountsPayable": "794855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3117825000", "shortLongTermDebtTotal": "1686558000", "totalShareholderEquity": "2170158000", "capitalLeaseObligations": "1489928000", "otherCurrentLiabilities": "270137000", "totalCurrentLiabilities": "1244192000", "otherNonCurrentLiabilities": "22487000", "totalNonCurrentLiabilities": "1636128000", "cashAndShortTermInvestments": "187669000", "commonStockSharesOutstanding": "108431000", "intangibleAssetsExcludingGoodwill": "150203000", "cashAndCashEquivalentsAtCarryingValue": "187669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47484000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-86592000", "operatingCashflow": "101387000", "capitalExpenditures": "97466000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2977000", "cashflowFromInvestment": "-97466000", "stockBasedCompensation": "8077000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "15574000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59783000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1107416000, "cost_of_revenue": 626095000, "gross_profit": 481321000, "research_and_development": null, "selling_general_admin": 64030000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59754000, "depreciation_amortisation": 59249000, "ebitda": 119003000, "interest_expense": 34000, "interest_income": null, "other_non_operating": null, "pretax_income": 59254000, "tax_provision": 11770000, "effective_tax_rate": null, "net_income": 47484000, "net_income_continuing_ops": 47484000, "net_income_to_common": 47484000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 187669000, "short_term_investments": null, "net_receivables": 123221000, "inventory": 1132599000, "other_current_assets": null, "total_current_assets": 1492385000, "net_ppe": null, "goodwill": 257940000, "intangible_assets": 150203000, "goodwill_and_intangibles": 408143000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3558093000, "total_assets": 5050478000, "short_term_debt": 140749000, "accounts_payable": 794855000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1244192000, "long_term_debt": 194527000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1636128000, "total_liabilities": 2880320000, "total_debt": 335276000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1622273000, "total_equity": 2170158000, "shares_outstanding": 108431000, "operating_cash_flow": 101387000, "stock_based_compensation": 8077000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 97466000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -97466000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2977000, "free_cash_flow": 198853000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59754000", "ebitda": "119003000", "netIncome": "47484000", "grossProfit": "481321000", "depreciation": "None", "totalRevenue": "1107416000", "costOfRevenue": "626095000", "interestIncome": "34000", "incomeBeforeTax": "59254000", "interestExpense": "34000", "operatingIncome": "59220000", "fiscalDateEnding": "2024-12-31", "incomeTaxExpense": "11770000", "reportedCurrency": "USD", "netInterestIncome": "34000", "nonInterestIncome": "None", "operatingExpenses": "422101000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "626095000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "59249000", "sellingGeneralAndAdministrative": "64030000", "netIncomeFromContinuingOperations": "47484000" }, "balance": { "goodwill": "257940000", "inventory": "1132599000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "5050478000", "longTermDebt": "194527000", "shortTermDebt": "140749000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-12-31", "intangibleAssets": "150203000", "reportedCurrency": "USD", "retainedEarnings": "1622273000", "totalLiabilities": "2880320000", "otherCurrentAssets": "48896000", "totalCurrentAssets": "1492385000", "currentLongTermDebt": "2103000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "123221000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3558093000", "currentAccountsPayable": "794855000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3117825000", "shortLongTermDebtTotal": "1686558000", "totalShareholderEquity": "2170158000", "capitalLeaseObligations": "1489928000", "otherCurrentLiabilities": "270137000", "totalCurrentLiabilities": "1244192000", "otherNonCurrentLiabilities": "22487000", "totalNonCurrentLiabilities": "1636128000", "cashAndShortTermInvestments": "187669000", "commonStockSharesOutstanding": "108431000", "intangibleAssetsExcludingGoodwill": "150203000", "cashAndCashEquivalentsAtCarryingValue": "187669000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "47484000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-12-31", "reportedCurrency": "USD", "changeInInventory": "-86592000", "operatingCashflow": "101387000", "capitalExpenditures": "97466000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2977000", "cashflowFromInvestment": "-97466000", "stockBasedCompensation": "8077000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "15574000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "59783000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "income_statement": { "revenue": 1117926000, "cost_of_revenue": 632056000, "gross_profit": 485870000, "ebit": 66317000, "ebitda": 124200000, "pretax_income": 66128000, "tax_provision": 14438000, "net_income": 51690000, "net_income_to_common": 51690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 180771000, "total_current_assets": 1388865000, "total_assets": 4932229000, "short_term_debt": 136732000, "long_term_debt": 194630000, "total_debt": 331362000, "total_liabilities": 2821174000, "total_equity": 2111055000, "shares_outstanding": 108292000, "goodwill_and_intangibles": 409059000 }, "cash_flow": { "operating_cash_flow": 160288000, "capital_expenditure": 123746000, "free_cash_flow": 284034000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264134, "ticker_id": 1576, "period_end_date": "2024-09-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "66317000", "ebitda": "124200000", "netIncome": "51690000", "grossProfit": "485870000", "depreciation": "None", "totalRevenue": "1117926000", "costOfRevenue": "632056000", "interestIncome": "189000", "incomeBeforeTax": "66128000", "interestExpense": "189000", "operatingIncome": "66317000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "14438000", "reportedCurrency": "USD", "netInterestIncome": "-189000", "nonInterestIncome": "None", "operatingExpenses": "419553000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "632056000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57883000", "sellingGeneralAndAdministrative": "67687000", "netIncomeFromContinuingOperations": "51690000" }, "balance": { "goodwill": "257940000", "inventory": "1046007000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "4932229000", "longTermDebt": "194630000", "shortTermDebt": "136732000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "151119000", "reportedCurrency": "USD", "retainedEarnings": "1574789000", "totalLiabilities": "2821174000", "otherCurrentAssets": "54419000", "totalCurrentAssets": "1388865000", "currentLongTermDebt": "2103000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107668000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3543364000", "currentAccountsPayable": "737845000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3110633000", "shortLongTermDebtTotal": "1699876000", "totalShareholderEquity": "2111055000", "capitalLeaseObligations": "1503143000", "otherCurrentLiabilities": "305971000", "totalCurrentLiabilities": "1193020000", "otherNonCurrentLiabilities": "11637000", "totalNonCurrentLiabilities": "1628154000", "cashAndShortTermInvestments": "180771000", "commonStockSharesOutstanding": "108292000", "intangibleAssetsExcludingGoodwill": "151119000", "cashAndCashEquivalentsAtCarryingValue": "180771000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51690000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-8723000", "operatingCashflow": "160288000", "capitalExpenditures": "123746000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6166000", "cashflowFromInvestment": "-123746000", "stockBasedCompensation": "10031000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-583000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57883000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1117926000, "cost_of_revenue": 632056000, "gross_profit": 485870000, "research_and_development": null, "selling_general_admin": 67687000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 66317000, "depreciation_amortisation": 57883000, "ebitda": 124200000, "interest_expense": 189000, "interest_income": null, "other_non_operating": null, "pretax_income": 66128000, "tax_provision": 14438000, "effective_tax_rate": null, "net_income": 51690000, "net_income_continuing_ops": 51690000, "net_income_to_common": 51690000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 180771000, "short_term_investments": null, "net_receivables": 107668000, "inventory": 1046007000, "other_current_assets": null, "total_current_assets": 1388865000, "net_ppe": null, "goodwill": 257940000, "intangible_assets": 151119000, "goodwill_and_intangibles": 409059000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3543364000, "total_assets": 4932229000, "short_term_debt": 136732000, "accounts_payable": 737845000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1193020000, "long_term_debt": 194630000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1628154000, "total_liabilities": 2821174000, "total_debt": 331362000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1574789000, "total_equity": 2111055000, "shares_outstanding": 108292000, "operating_cash_flow": 160288000, "stock_based_compensation": 10031000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 123746000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -123746000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 6166000, "free_cash_flow": 284034000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "66317000", "ebitda": "124200000", "netIncome": "51690000", "grossProfit": "485870000", "depreciation": "None", "totalRevenue": "1117926000", "costOfRevenue": "632056000", "interestIncome": "189000", "incomeBeforeTax": "66128000", "interestExpense": "189000", "operatingIncome": "66317000", "fiscalDateEnding": "2024-09-30", "incomeTaxExpense": "14438000", "reportedCurrency": "USD", "netInterestIncome": "-189000", "nonInterestIncome": "None", "operatingExpenses": "419553000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "632056000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "57883000", "sellingGeneralAndAdministrative": "67687000", "netIncomeFromContinuingOperations": "51690000" }, "balance": { "goodwill": "257940000", "inventory": "1046007000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "4932229000", "longTermDebt": "194630000", "shortTermDebt": "136732000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-09-30", "intangibleAssets": "151119000", "reportedCurrency": "USD", "retainedEarnings": "1574789000", "totalLiabilities": "2821174000", "otherCurrentAssets": "54419000", "totalCurrentAssets": "1388865000", "currentLongTermDebt": "2103000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "107668000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3543364000", "currentAccountsPayable": "737845000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "3110633000", "shortLongTermDebtTotal": "1699876000", "totalShareholderEquity": "2111055000", "capitalLeaseObligations": "1503143000", "otherCurrentLiabilities": "305971000", "totalCurrentLiabilities": "1193020000", "otherNonCurrentLiabilities": "11637000", "totalNonCurrentLiabilities": "1628154000", "cashAndShortTermInvestments": "180771000", "commonStockSharesOutstanding": "108292000", "intangibleAssetsExcludingGoodwill": "151119000", "cashAndCashEquivalentsAtCarryingValue": "180771000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "51690000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-09-30", "reportedCurrency": "USD", "changeInInventory": "-8723000", "operatingCashflow": "160288000", "capitalExpenditures": "123746000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "6166000", "cashflowFromInvestment": "-123746000", "stockBasedCompensation": "10031000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-583000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "57883000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "income_statement": { "revenue": 1133139000, "cost_of_revenue": 642105000, "gross_profit": 491034000, "ebit": 71328000, "ebitda": 129712000, "pretax_income": 70665000, "tax_provision": 13999000, "net_income": 56666000, "net_income_to_common": 56666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 138063000, "total_current_assets": 1342205000, "total_assets": 4818062000, "short_term_debt": 134873000, "long_term_debt": 194733000, "total_debt": 329606000, "total_liabilities": 2771468000, "total_equity": 2046594000, "shares_outstanding": 108274000, "goodwill_and_intangibles": 409976000 }, "cash_flow": { "operating_cash_flow": 193970000, "capital_expenditure": 113926000, "free_cash_flow": 307896000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264135, "ticker_id": 1576, "period_end_date": "2024-06-30", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "71328000", "ebitda": "129712000", "netIncome": "56666000", "grossProfit": "491034000", "depreciation": "None", "totalRevenue": "1133139000", "costOfRevenue": "642105000", "interestIncome": "None", "incomeBeforeTax": "70665000", "interestExpense": "663000", "operatingIncome": "71328000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "13999000", "reportedCurrency": "USD", "netInterestIncome": "-663000", "nonInterestIncome": "None", "operatingExpenses": "419706000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "642105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58384000", "sellingGeneralAndAdministrative": "67671000", "netIncomeFromContinuingOperations": "56666000" }, "balance": { "goodwill": "257940000", "inventory": "1037284000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "4818062000", "longTermDebt": "194733000", "shortTermDebt": "134873000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "152036000", "reportedCurrency": "USD", "retainedEarnings": "1523099000", "totalLiabilities": "2771468000", "otherCurrentAssets": "53415000", "totalCurrentAssets": "1342205000", "currentLongTermDebt": "2103000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "113443000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3475857000", "currentAccountsPayable": "698716000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1691746000", "totalShareholderEquity": "2046594000", "capitalLeaseObligations": "1494910000", "otherCurrentLiabilities": "302275000", "totalCurrentLiabilities": "1149186000", "otherNonCurrentLiabilities": "11435000", "totalNonCurrentLiabilities": "1622282000", "cashAndShortTermInvestments": "138063000", "commonStockSharesOutstanding": "108274000", "intangibleAssetsExcludingGoodwill": "152036000", "cashAndCashEquivalentsAtCarryingValue": "138063000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56666000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-5154000", "operatingCashflow": "193970000", "capitalExpenditures": "113926000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "593000", "cashflowFromInvestment": "-113926000", "stockBasedCompensation": "8355000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-470000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58384000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1133139000, "cost_of_revenue": 642105000, "gross_profit": 491034000, "research_and_development": null, "selling_general_admin": 67671000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 71328000, "depreciation_amortisation": 58384000, "ebitda": 129712000, "interest_expense": 663000, "interest_income": null, "other_non_operating": null, "pretax_income": 70665000, "tax_provision": 13999000, "effective_tax_rate": null, "net_income": 56666000, "net_income_continuing_ops": 56666000, "net_income_to_common": 56666000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 138063000, "short_term_investments": null, "net_receivables": 113443000, "inventory": 1037284000, "other_current_assets": null, "total_current_assets": 1342205000, "net_ppe": null, "goodwill": 257940000, "intangible_assets": 152036000, "goodwill_and_intangibles": 409976000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3475857000, "total_assets": 4818062000, "short_term_debt": 134873000, "accounts_payable": 698716000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1149186000, "long_term_debt": 194733000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1622282000, "total_liabilities": 2771468000, "total_debt": 329606000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1523099000, "total_equity": 2046594000, "shares_outstanding": 108274000, "operating_cash_flow": 193970000, "stock_based_compensation": 8355000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 113926000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -113926000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 593000, "free_cash_flow": 307896000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "71328000", "ebitda": "129712000", "netIncome": "56666000", "grossProfit": "491034000", "depreciation": "None", "totalRevenue": "1133139000", "costOfRevenue": "642105000", "interestIncome": "None", "incomeBeforeTax": "70665000", "interestExpense": "663000", "operatingIncome": "71328000", "fiscalDateEnding": "2024-06-30", "incomeTaxExpense": "13999000", "reportedCurrency": "USD", "netInterestIncome": "-663000", "nonInterestIncome": "None", "operatingExpenses": "419706000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "642105000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "58384000", "sellingGeneralAndAdministrative": "67671000", "netIncomeFromContinuingOperations": "56666000" }, "balance": { "goodwill": "257940000", "inventory": "1037284000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "4818062000", "longTermDebt": "194733000", "shortTermDebt": "134873000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-06-30", "intangibleAssets": "152036000", "reportedCurrency": "USD", "retainedEarnings": "1523099000", "totalLiabilities": "2771468000", "otherCurrentAssets": "53415000", "totalCurrentAssets": "1342205000", "currentLongTermDebt": "2103000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "113443000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3475857000", "currentAccountsPayable": "698716000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1691746000", "totalShareholderEquity": "2046594000", "capitalLeaseObligations": "1494910000", "otherCurrentLiabilities": "302275000", "totalCurrentLiabilities": "1149186000", "otherNonCurrentLiabilities": "11435000", "totalNonCurrentLiabilities": "1622282000", "cashAndShortTermInvestments": "138063000", "commonStockSharesOutstanding": "108274000", "intangibleAssetsExcludingGoodwill": "152036000", "cashAndCashEquivalentsAtCarryingValue": "138063000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "56666000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-06-30", "reportedCurrency": "USD", "changeInInventory": "-5154000", "operatingCashflow": "193970000", "capitalExpenditures": "113926000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "593000", "cashflowFromInvestment": "-113926000", "stockBasedCompensation": "8355000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-470000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "58384000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "income_statement": { "revenue": 1097289000, "cost_of_revenue": 627263000, "gross_profit": 470026000, "ebit": 59311000, "ebitda": 115734000, "pretax_income": 57356000, "tax_provision": 7324000, "net_income": 50032000, "net_income_to_common": 50032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 57426000, "total_current_assets": 1256083000, "total_assets": 4658660000, "short_term_debt": 131253000, "long_term_debt": 194836000, "total_debt": 326089000, "total_liabilities": 2677859000, "total_equity": 1980801000, "shares_outstanding": 108255000, "goodwill_and_intangibles": 410893000 }, "cash_flow": { "operating_cash_flow": 147510000, "capital_expenditure": 111688000, "free_cash_flow": 259198000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264136, "ticker_id": 1576, "period_end_date": "2024-03-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 1, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "59311000", "ebitda": "115734000", "netIncome": "50032000", "grossProfit": "470026000", "depreciation": "None", "totalRevenue": "1097289000", "costOfRevenue": "627263000", "interestIncome": "None", "incomeBeforeTax": "57356000", "interestExpense": "1955000", "operatingIncome": "59311000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7324000", "reportedCurrency": "USD", "netInterestIncome": "-1955000", "nonInterestIncome": "None", "operatingExpenses": "410715000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "627263000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56423000", "sellingGeneralAndAdministrative": "66777000", "netIncomeFromContinuingOperations": "50032000" }, "balance": { "goodwill": "257940000", "inventory": "1032130000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "4658660000", "longTermDebt": "194836000", "shortTermDebt": "131253000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "152953000", "reportedCurrency": "USD", "retainedEarnings": "1466433000", "totalLiabilities": "2677859000", "otherCurrentAssets": "49746000", "totalCurrentAssets": "1256083000", "currentLongTermDebt": "2103000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "116781000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3402577000", "currentAccountsPayable": "641180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1663845000", "totalShareholderEquity": "1980801000", "capitalLeaseObligations": "1466906000", "otherCurrentLiabilities": "287011000", "totalCurrentLiabilities": "1073639000", "otherNonCurrentLiabilities": "11150000", "totalNonCurrentLiabilities": "1604220000", "cashAndShortTermInvestments": "57426000", "commonStockSharesOutstanding": "108255000", "intangibleAssetsExcludingGoodwill": "152953000", "cashAndCashEquivalentsAtCarryingValue": "57426000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50032000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "74020000", "operatingCashflow": "147510000", "capitalExpenditures": "111688000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12778000", "cashflowFromInvestment": "-111688000", "stockBasedCompensation": "7232000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13057000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56423000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1097289000, "cost_of_revenue": 627263000, "gross_profit": 470026000, "research_and_development": null, "selling_general_admin": 66777000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 59311000, "depreciation_amortisation": 56423000, "ebitda": 115734000, "interest_expense": 1955000, "interest_income": null, "other_non_operating": null, "pretax_income": 57356000, "tax_provision": 7324000, "effective_tax_rate": null, "net_income": 50032000, "net_income_continuing_ops": 50032000, "net_income_to_common": 50032000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 57426000, "short_term_investments": null, "net_receivables": 116781000, "inventory": 1032130000, "other_current_assets": null, "total_current_assets": 1256083000, "net_ppe": null, "goodwill": 257940000, "intangible_assets": 152953000, "goodwill_and_intangibles": 410893000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3402577000, "total_assets": 4658660000, "short_term_debt": 131253000, "accounts_payable": 641180000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1073639000, "long_term_debt": 194836000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1604220000, "total_liabilities": 2677859000, "total_debt": 326089000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1466433000, "total_equity": 1980801000, "shares_outstanding": 108255000, "operating_cash_flow": 147510000, "stock_based_compensation": 7232000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 111688000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -111688000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -12778000, "free_cash_flow": 259198000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "59311000", "ebitda": "115734000", "netIncome": "50032000", "grossProfit": "470026000", "depreciation": "None", "totalRevenue": "1097289000", "costOfRevenue": "627263000", "interestIncome": "None", "incomeBeforeTax": "57356000", "interestExpense": "1955000", "operatingIncome": "59311000", "fiscalDateEnding": "2024-03-31", "incomeTaxExpense": "7324000", "reportedCurrency": "USD", "netInterestIncome": "-1955000", "nonInterestIncome": "None", "operatingExpenses": "410715000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "627263000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "56423000", "sellingGeneralAndAdministrative": "66777000", "netIncomeFromContinuingOperations": "50032000" }, "balance": { "goodwill": "257940000", "inventory": "1032130000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "4658660000", "longTermDebt": "194836000", "shortTermDebt": "131253000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2024-03-31", "intangibleAssets": "152953000", "reportedCurrency": "USD", "retainedEarnings": "1466433000", "totalLiabilities": "2677859000", "otherCurrentAssets": "49746000", "totalCurrentAssets": "1256083000", "currentLongTermDebt": "2103000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "116781000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3402577000", "currentAccountsPayable": "641180000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1663845000", "totalShareholderEquity": "1980801000", "capitalLeaseObligations": "1466906000", "otherCurrentLiabilities": "287011000", "totalCurrentLiabilities": "1073639000", "otherNonCurrentLiabilities": "11150000", "totalNonCurrentLiabilities": "1604220000", "cashAndShortTermInvestments": "57426000", "commonStockSharesOutstanding": "108255000", "intangibleAssetsExcludingGoodwill": "152953000", "cashAndCashEquivalentsAtCarryingValue": "57426000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "50032000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2024-03-31", "reportedCurrency": "USD", "changeInInventory": "74020000", "operatingCashflow": "147510000", "capitalExpenditures": "111688000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-12778000", "cashflowFromInvestment": "-111688000", "stockBasedCompensation": "7232000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-13057000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "56423000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "income_statement": { "revenue": 1048121000, "cost_of_revenue": 605979000, "gross_profit": 442142000, "ebit": 46166000, "ebitda": 101088000, "pretax_income": 45275000, "tax_provision": 8194000, "net_income": 37081000, "net_income_to_common": 37081000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 34382000, "total_current_assets": 1316640000, "total_assets": 4662550000, "short_term_debt": 128531000, "long_term_debt": 194939000, "total_debt": 323470000, "total_liabilities": 2731560000, "total_equity": 1930990000, "shares_outstanding": 107982000, "goodwill_and_intangibles": 411809000 }, "cash_flow": { "operating_cash_flow": 104614000, "capital_expenditure": 133896000, "free_cash_flow": 238510000, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264137, "ticker_id": 1576, "period_end_date": "2023-12-31", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 4, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "46166000", "ebitda": "101088000", "netIncome": "37081000", "grossProfit": "442142000", "depreciation": "None", "totalRevenue": "1048121000", "costOfRevenue": "605979000", "interestIncome": "None", "incomeBeforeTax": "45275000", "interestExpense": "891000", "operatingIncome": "46166000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8194000", "reportedCurrency": "USD", "netInterestIncome": "-891000", "nonInterestIncome": "None", "operatingExpenses": "395976000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "605979000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54922000", "sellingGeneralAndAdministrative": "67653000", "netIncomeFromContinuingOperations": "37081000" }, "balance": { "goodwill": "257940000", "inventory": "1106150000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "4662550000", "longTermDebt": "194939000", "shortTermDebt": "128531000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "153869000", "reportedCurrency": "USD", "retainedEarnings": "1416401000", "totalLiabilities": "2731560000", "otherCurrentAssets": "48725000", "totalCurrentAssets": "1316640000", "currentLongTermDebt": "2103000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "127383000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3345910000", "currentAccountsPayable": "679265000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1625224000", "totalShareholderEquity": "1930990000", "capitalLeaseObligations": "1428182000", "otherCurrentLiabilities": "308876000", "totalCurrentLiabilities": "1152013000", "otherNonCurrentLiabilities": "15666000", "totalNonCurrentLiabilities": "1579547000", "cashAndShortTermInvestments": "34382000", "commonStockSharesOutstanding": "107982000", "intangibleAssetsExcludingGoodwill": "153869000", "cashAndCashEquivalentsAtCarryingValue": "34382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37081000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-700000", "operatingCashflow": "104614000", "capitalExpenditures": "133896000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2036000", "cashflowFromInvestment": "-133895999", "stockBasedCompensation": "6904000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-489000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54417000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1048121000, "cost_of_revenue": 605979000, "gross_profit": 442142000, "research_and_development": null, "selling_general_admin": 67653000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 46166000, "depreciation_amortisation": 54922000, "ebitda": 101088000, "interest_expense": 891000, "interest_income": null, "other_non_operating": null, "pretax_income": 45275000, "tax_provision": 8194000, "effective_tax_rate": null, "net_income": 37081000, "net_income_continuing_ops": 37081000, "net_income_to_common": 37081000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 34382000, "short_term_investments": null, "net_receivables": 127383000, "inventory": 1106150000, "other_current_assets": null, "total_current_assets": 1316640000, "net_ppe": null, "goodwill": 257940000, "intangible_assets": 153869000, "goodwill_and_intangibles": 411809000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3345910000, "total_assets": 4662550000, "short_term_debt": 128531000, "accounts_payable": 679265000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1152013000, "long_term_debt": 194939000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1579547000, "total_liabilities": 2731560000, "total_debt": 323470000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1416401000, "total_equity": 1930990000, "shares_outstanding": 107982000, "operating_cash_flow": 104614000, "stock_based_compensation": 6904000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 133896000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -133895999, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": 2036000, "free_cash_flow": 238510000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "46166000", "ebitda": "101088000", "netIncome": "37081000", "grossProfit": "442142000", "depreciation": "None", "totalRevenue": "1048121000", "costOfRevenue": "605979000", "interestIncome": "None", "incomeBeforeTax": "45275000", "interestExpense": "891000", "operatingIncome": "46166000", "fiscalDateEnding": "2023-12-31", "incomeTaxExpense": "8194000", "reportedCurrency": "USD", "netInterestIncome": "-891000", "nonInterestIncome": "None", "operatingExpenses": "395976000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "605979000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "54922000", "sellingGeneralAndAdministrative": "67653000", "netIncomeFromContinuingOperations": "37081000" }, "balance": { "goodwill": "257940000", "inventory": "1106150000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "4662550000", "longTermDebt": "194939000", "shortTermDebt": "128531000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-12-31", "intangibleAssets": "153869000", "reportedCurrency": "USD", "retainedEarnings": "1416401000", "totalLiabilities": "2731560000", "otherCurrentAssets": "48725000", "totalCurrentAssets": "1316640000", "currentLongTermDebt": "2103000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "127383000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3345910000", "currentAccountsPayable": "679265000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "None", "shortLongTermDebtTotal": "1625224000", "totalShareholderEquity": "1930990000", "capitalLeaseObligations": "1428182000", "otherCurrentLiabilities": "308876000", "totalCurrentLiabilities": "1152013000", "otherNonCurrentLiabilities": "15666000", "totalNonCurrentLiabilities": "1579547000", "cashAndShortTermInvestments": "34382000", "commonStockSharesOutstanding": "107982000", "intangibleAssetsExcludingGoodwill": "153869000", "cashAndCashEquivalentsAtCarryingValue": "34382000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "37081000", "profitLoss": "None", "dividendPayout": "None", "fiscalDateEnding": "2023-12-31", "reportedCurrency": "USD", "changeInInventory": "-700000", "operatingCashflow": "104614000", "capitalExpenditures": "133896000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "2036000", "cashflowFromInvestment": "-133895999", "stockBasedCompensation": "6904000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "None", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-489000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "54417000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "income_statement": { "revenue": 1107812000, "cost_of_revenue": 640357000, "gross_profit": 467455000, "ebit": 84772000, "ebitda": 135691000, "pretax_income": 83526000, "tax_provision": 17603000, "net_income": 65923000, "net_income_to_common": 65923000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 61628000, "total_current_assets": 1336102000, "total_assets": 4638082000, "short_term_debt": 127451000, "long_term_debt": 195042000, "total_debt": 322493000, "total_liabilities": 2752606000, "total_equity": 1885476000, "shares_outstanding": 108002000, "goodwill_and_intangibles": 412726000 }, "cash_flow": { "operating_cash_flow": 222330000, "capital_expenditure": 134542000, "free_cash_flow": 356872000, "dividends_paid": 5652000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264139, "ticker_id": 1576, "period_end_date": "2023-09-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 3, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "84772000", "ebitda": "135691000", "netIncome": "65923000", "grossProfit": "467455000", "depreciation": "None", "totalRevenue": "1107812000", "costOfRevenue": "640357000", "interestIncome": "1246000", "incomeBeforeTax": "83526000", "interestExpense": "1246000", "operatingIncome": "84772000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "17603000", "reportedCurrency": "USD", "netInterestIncome": "-1246000", "nonInterestIncome": "None", "operatingExpenses": "382683000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "640357000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50919000", "sellingGeneralAndAdministrative": "59870000", "netIncomeFromContinuingOperations": "65923000" }, "balance": { "goodwill": "257940000", "inventory": "1105450000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "4638082000", "longTermDebt": "195042000", "shortTermDebt": "127451000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "154786000", "reportedCurrency": "USD", "retainedEarnings": "1379320000", "totalLiabilities": "2752606000", "otherCurrentAssets": "55134000", "totalCurrentAssets": "1336102000", "currentLongTermDebt": "2103000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "113890000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3301980000", "currentAccountsPayable": "706325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2869091000", "shortLongTermDebtTotal": "1647719000", "totalShareholderEquity": "1885476000", "capitalLeaseObligations": "1450574000", "otherCurrentLiabilities": "257024000", "totalCurrentLiabilities": "1174383000", "otherNonCurrentLiabilities": "11038000", "totalNonCurrentLiabilities": "1578223000", "cashAndShortTermInvestments": "61628000", "commonStockSharesOutstanding": "108002000", "intangibleAssetsExcludingGoodwill": "154786000", "cashAndCashEquivalentsAtCarryingValue": "61628000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65923000", "profitLoss": "None", "dividendPayout": "5652000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "67036000", "operatingCashflow": "222330000", "capitalExpenditures": "134542000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30134000", "cashflowFromInvestment": "-134739000", "stockBasedCompensation": "5289000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5652000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-260000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50919000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1107812000, "cost_of_revenue": 640357000, "gross_profit": 467455000, "research_and_development": null, "selling_general_admin": 59870000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 84772000, "depreciation_amortisation": 50919000, "ebitda": 135691000, "interest_expense": 1246000, "interest_income": null, "other_non_operating": null, "pretax_income": 83526000, "tax_provision": 17603000, "effective_tax_rate": null, "net_income": 65923000, "net_income_continuing_ops": 65923000, "net_income_to_common": 65923000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 61628000, "short_term_investments": null, "net_receivables": 113890000, "inventory": 1105450000, "other_current_assets": null, "total_current_assets": 1336102000, "net_ppe": null, "goodwill": 257940000, "intangible_assets": 154786000, "goodwill_and_intangibles": 412726000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3301980000, "total_assets": 4638082000, "short_term_debt": 127451000, "accounts_payable": 706325000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1174383000, "long_term_debt": 195042000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1578223000, "total_liabilities": 2752606000, "total_debt": 322493000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1379320000, "total_equity": 1885476000, "shares_outstanding": 108002000, "operating_cash_flow": 222330000, "stock_based_compensation": 5289000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 134542000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -134739000, "dividends_paid": 5652000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -30134000, "free_cash_flow": 356872000, "net_change_in_cash": null }, "raw_data": { "income": { "ebit": "84772000", "ebitda": "135691000", "netIncome": "65923000", "grossProfit": "467455000", "depreciation": "None", "totalRevenue": "1107812000", "costOfRevenue": "640357000", "interestIncome": "1246000", "incomeBeforeTax": "83526000", "interestExpense": "1246000", "operatingIncome": "84772000", "fiscalDateEnding": "2023-09-30", "incomeTaxExpense": "17603000", "reportedCurrency": "USD", "netInterestIncome": "-1246000", "nonInterestIncome": "None", "operatingExpenses": "382683000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "640357000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "50919000", "sellingGeneralAndAdministrative": "59870000", "netIncomeFromContinuingOperations": "65923000" }, "balance": { "goodwill": "257940000", "inventory": "1105450000", "commonStock": "107000", "currentDebt": "None", "investments": "None", "totalAssets": "4638082000", "longTermDebt": "195042000", "shortTermDebt": "127451000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-09-30", "intangibleAssets": "154786000", "reportedCurrency": "USD", "retainedEarnings": "1379320000", "totalLiabilities": "2752606000", "otherCurrentAssets": "55134000", "totalCurrentAssets": "1336102000", "currentLongTermDebt": "2103000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "113890000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3301980000", "currentAccountsPayable": "706325000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "2869091000", "shortLongTermDebtTotal": "1647719000", "totalShareholderEquity": "1885476000", "capitalLeaseObligations": "1450574000", "otherCurrentLiabilities": "257024000", "totalCurrentLiabilities": "1174383000", "otherNonCurrentLiabilities": "11038000", "totalNonCurrentLiabilities": "1578223000", "cashAndShortTermInvestments": "61628000", "commonStockSharesOutstanding": "108002000", "intangibleAssetsExcludingGoodwill": "154786000", "cashAndCashEquivalentsAtCarryingValue": "61628000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "65923000", "profitLoss": "None", "dividendPayout": "5652000", "fiscalDateEnding": "2023-09-30", "reportedCurrency": "USD", "changeInInventory": "67036000", "operatingCashflow": "222330000", "capitalExpenditures": "134542000", "changeInReceivables": "None", "changeInExchangeRate": "None", "cashflowFromFinancing": "-30134000", "cashflowFromInvestment": "-134739000", "stockBasedCompensation": "5289000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "5652000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "None", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-260000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "50919000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } } }, { "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider": "Alpha Vantage", "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "income_statement": { "revenue": 1135899000, "cost_of_revenue": 656266000, "gross_profit": 479633000, "ebit": 94974000, "ebitda": 144650000, "pretax_income": 92076000, "tax_provision": 20624000, "net_income": 71452000, "net_income_to_common": 71452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 4171000, "total_current_assets": 1335533000, "total_assets": 4475470000, "short_term_debt": 121063000, "long_term_debt": 230145000, "total_debt": 351208000, "total_liabilities": 2665691000, "total_equity": 1809779000, "shares_outstanding": 107805000, "goodwill_and_intangibles": 414594000 }, "cash_flow": { "operating_cash_flow": 226365000, "capital_expenditure": 139777000, "free_cash_flow": 366142000, "dividends_paid": 1730000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 264140, "ticker_id": 1576, "period_end_date": "2023-06-30", "period_type": "quarterly", "fiscal_year": 2023, "fiscal_quarter": 2, "provider_id": 1, "currency_reported": "USD", "fetched_at": "2026-06-07T01:55:22.789841+00:00", "is_restated": false, "raw_data": { "income": { "ebit": "94974000", "ebitda": "144650000", "netIncome": "71452000", "grossProfit": "479633000", "depreciation": "None", "totalRevenue": "1135899000", "costOfRevenue": "656266000", "interestIncome": "2898000", "incomeBeforeTax": "92076000", "interestExpense": "2898000", "operatingIncome": "94974000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "20624000", "reportedCurrency": "USD", "netInterestIncome": "-2898000", "nonInterestIncome": "None", "operatingExpenses": "384659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "656266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49676000", "sellingGeneralAndAdministrative": "63279000", "netIncomeFromContinuingOperations": "71452000" }, "balance": { "goodwill": "258861000", "inventory": "1172486000", "commonStock": "106000", "currentDebt": "None", "investments": "None", "totalAssets": "4475470000", "longTermDebt": "230145000", "shortTermDebt": "121063000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "155733000", "reportedCurrency": "USD", "retainedEarnings": "1313397000", "totalLiabilities": "2665691000", "otherCurrentAssets": "56590000", "totalCurrentAssets": "1335533000", "currentLongTermDebt": "2103000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102286000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3139937000", "currentAccountsPayable": "664679000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1443504000", "shortLongTermDebtTotal": "1628135000", "totalShareholderEquity": "1809779000", "capitalLeaseObligations": "1395887000", "otherCurrentLiabilities": "262357000", "totalCurrentLiabilities": "1116183000", "otherNonCurrentLiabilities": "1287270000", "totalNonCurrentLiabilities": "1549507999", "cashAndShortTermInvestments": "4171000", "commonStockSharesOutstanding": "107805000", "intangibleAssetsExcludingGoodwill": "155733000", "cashAndCashEquivalentsAtCarryingValue": "4171000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71452000", "profitLoss": "None", "dividendPayout": "1730000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "17365000", "operatingCashflow": "226365000", "capitalExpenditures": "139777000", "changeInReceivables": "5855000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70295000", "cashflowFromInvestment": "-156933000", "stockBasedCompensation": "8306000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1730000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-863000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49676000", "proceedsFromIssuanceOfPreferredStock": "None", "paymentsForRepurchaseOfPreferredStock": "None", "proceedsFromRepaymentsOfShortTermDebt": "None", "proceedsFromIssuanceOfLongTermDebtAndCapitalSecuritiesNet": "None" } }, "revenue": 1135899000, "cost_of_revenue": 656266000, "gross_profit": 479633000, "research_and_development": null, "selling_general_admin": 63279000, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 94974000, "depreciation_amortisation": 49676000, "ebitda": 144650000, "interest_expense": 2898000, "interest_income": null, "other_non_operating": null, "pretax_income": 92076000, "tax_provision": 20624000, "effective_tax_rate": null, "net_income": 71452000, "net_income_continuing_ops": 71452000, "net_income_to_common": 71452000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 4171000, "short_term_investments": null, "net_receivables": 102286000, "inventory": 1172486000, "other_current_assets": null, "total_current_assets": 1335533000, "net_ppe": null, "goodwill": 258861000, "intangible_assets": 155733000, "goodwill_and_intangibles": 414594000, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": 3139937000, "total_assets": 4475470000, "short_term_debt": 121063000, "accounts_payable": 664679000, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 1116183000, "long_term_debt": 230145000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": 1549507999, "total_liabilities": 2665691000, "total_debt": 351208000, "preferred_stock": null, "minority_interest": null, "retained_earnings": 1313397000, "total_equity": 1809779000, "shares_outstanding": 107805000, "operating_cash_flow": 226365000, "stock_based_compensation": 8306000, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": 139777000, "acquisitions": null, "other_investing": null, "investing_cash_flow": -156933000, "dividends_paid": 1730000, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": -70295000, "free_cash_flow": 366142000, "net_change_in_cash": -863000 }, "raw_data": { "income": { "ebit": "94974000", "ebitda": "144650000", "netIncome": "71452000", "grossProfit": "479633000", "depreciation": "None", "totalRevenue": "1135899000", "costOfRevenue": "656266000", "interestIncome": "2898000", "incomeBeforeTax": "92076000", "interestExpense": "2898000", "operatingIncome": "94974000", "fiscalDateEnding": "2023-06-30", "incomeTaxExpense": "20624000", "reportedCurrency": "USD", "netInterestIncome": "-2898000", "nonInterestIncome": "None", "operatingExpenses": "384659000", "investmentIncomeNet": "None", "interestAndDebtExpense": "None", "researchAndDevelopment": "None", "otherNonOperatingIncome": "None", "costofGoodsAndServicesSold": "656266000", "comprehensiveIncomeNetOfTax": "None", "depreciationAndAmortization": "49676000", "sellingGeneralAndAdministrative": "63279000", "netIncomeFromContinuingOperations": "71452000" }, "balance": { "goodwill": "258861000", "inventory": "1172486000", "commonStock": "106000", "currentDebt": "None", "investments": "None", "totalAssets": "4475470000", "longTermDebt": "230145000", "shortTermDebt": "121063000", "treasuryStock": "None", "deferredRevenue": "None", "fiscalDateEnding": "2023-06-30", "intangibleAssets": "155733000", "reportedCurrency": "USD", "retainedEarnings": "1313397000", "totalLiabilities": "2665691000", "otherCurrentAssets": "56590000", "totalCurrentAssets": "1335533000", "currentLongTermDebt": "2103000", "longTermInvestments": "None", "shortTermInvestments": "None", "currentNetReceivables": "102286000", "otherNonCurrentAssets": "None", "totalNonCurrentAssets": "3139937000", "currentAccountsPayable": "664679000", "longTermDebtNoncurrent": "None", "propertyPlantEquipment": "1443504000", "shortLongTermDebtTotal": "1628135000", "totalShareholderEquity": "1809779000", "capitalLeaseObligations": "1395887000", "otherCurrentLiabilities": "262357000", "totalCurrentLiabilities": "1116183000", "otherNonCurrentLiabilities": "1287270000", "totalNonCurrentLiabilities": "1549507999", "cashAndShortTermInvestments": "4171000", "commonStockSharesOutstanding": "107805000", "intangibleAssetsExcludingGoodwill": "155733000", "cashAndCashEquivalentsAtCarryingValue": "4171000", "accumulatedDepreciationAmortizationPPE": "None" }, "cashflow": { "netIncome": "71452000", "profitLoss": "None", "dividendPayout": "1730000", "fiscalDateEnding": "2023-06-30", "reportedCurrency": "USD", "changeInInventory": "17365000", "operatingCashflow": "226365000", "capitalExpenditures": "139777000", "changeInReceivables": "5855000", "changeInExchangeRate": "None", "cashflowFromFinancing": "-70295000", "cashflowFromInvestment": "-156933000", "stockBasedCompensation": "8306000", "changeInOperatingAssets": "None", "dividendPayoutCommonStock": "1730000", "changeInOperatingLiabilities": "None", "dividendPayoutPreferredStock": "None", "paymentsForRepurchaseOfEquity": "None", "changeInCashAndCashEquivalents": "-863000", "paymentsForOperatingActivities": "None", "proceedsFromRepurchaseOfEquity": "-998000", "proceedsFromOperatingActivities": "None", "proceedsFromSaleOfTreasuryStock": "None", "proceedsFromIssuanceOfCommonStock": "None", "paymentsForRepurchaseOfCommonStock": "None", "depreciationDepletionAndAmortization": "49676000", "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": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "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" ] } } }